BNBCalc.com Investment Analysis Report of 226 Reynolds Rd, Wetumpka, AL 36092, USA

4 bed • 3 bath • 10 guests • $325,000

BNB

Calc

Return Metrics

15.1% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.1%

Cap Rate

10.71%

Return on Investment

30.23%

Annual Revenue

$55,751

AirDNA projects $212/night at 72% occupancy ($55,750).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,928

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,165

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$465

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$156,563

Profit on this property

$34,823

Your total deduction

$140,382

So, your new taxable income is your previous income minus your total deduction ($150,000 - $140,382)

$9,618

Your old tax bill

$45,000

Your new tax bill

$2,885

Estimated tax savings

$42,115

property-location

226 Reynolds Rd Wetumpka, Alabama, 36092-6914

4 bed • 3 bath • 10 guests • $325,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$55,751

Profit (Cash Flow)

$12,911

Cap Rate

10.7%

Annual Revenue

$55,751

AirDNA projects $212/night at 72% occupancy ($55,750).

Occupancy Rate

Avg Daily Rate

Return Metrics

15.1% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.1%

Cap Rate

10.71%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$15,425

Deductible property tax

$3,217

Your total deduction

$33,646

Your adjusted annual income

$150,000 - $33,646 = $116,354

Taxes on $116,354 (30%)

$34,906

Your old tax bill

$45,000

Your new tax bill

$34,906

Estimated tax savings

$10,094

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com