BNBCalc.com Investment Analysis Report of 2264 Double Eagle Ln, Washington, UT 84780, USA

7 bed • 6 bath • 20 guests • $1,895,000

BNB

Calc

Return Metrics

-5.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.87%

Cap Rate

5.33%

Return on Investment

10.76%

Annual Revenue

$132,010

AirDNA projects $769/night at 47% occupancy ($132,010).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,570

Annual Expenses

$30,841

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,800

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,100

Management & Platform Fees

$330

Platform Fee (i.e. Airbnb)

$330

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

$89,939

Deductible property tax

$18,761

Est. Depreciation Value

$883,969

Profit on this property

$101,169

Your total deduction

$891,499

So, your new taxable income is your previous income minus your total deduction ($150,000 - $891,499)

-$741,499

Your old tax bill

$45,000

Your new tax bill

-$222,450

Estimated tax savings

$267,450

2264 Double Eagle Ln Washington, Utah, 84780

7 bed • 6 bath • 20 guests • $1,895,000

Annual Revenue

$132,010

Profit (Cash Flow)

-$26,655

Cap Rate

5.3%

Annual Revenue

$132,010

AirDNA projects $769/night at 47% occupancy ($132,010)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.87%

Cap Rate

5.33%

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 estimated deduction will be...

Deductible mortgage interest

$89,939

Deductible property tax

$18,761

Your total deduction

$289,387

Your adjusted annual income

$150,000 - $289,387 = -$139,387

Taxes on -$139,387 (30%)

-$41,816

Your old tax bill

$45,000

Your new tax bill

-$41,816

Estimated tax savings

$86,816

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 reccomend LearnLikeACPA.com