BNBCalc.com Investment Analysis Report of 228 U.S. Hwy 71 S, Arnolds Park, IA 51331, USA

3 bed • 4 bath • 10 guests • $449,000

BNB

Calc

Return Metrics

5.1% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.1%

Cap Rate

7.81%

Return on Investment

16.13%

Annual Revenue

$74,568

AirDNA projects $352/night at 58% occupancy ($74,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,291

Annual Expenses

$39,497

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,321

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$621

Management & Platform Fees

$1,510

Platform Fee (i.e. Airbnb)

$186

Property Manager Fee

$1,324

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

$18,646

Deductible property tax

$4,445

Est. Depreciation Value

$212,553

Profit on this property

$35,071

Your total deduction

$200,573

So, your new taxable income is your previous income minus your total deduction ($150,000 - $200,573)

-$50,573

Your old tax bill

$45,000

Your new tax bill

-$15,172

Estimated tax savings

$60,172

228 U.S. Hwy 71 S Arnolds Park, Iowa, 51331

3 bed • 4 bath • 10 guests • $449,000

Annual Revenue

$74,568

Profit (Cash Flow)

$8,023

Cap Rate

7.8%

Annual Revenue

$74,568

AirDNA projects $352/night at 58% occupancy ($74,568)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.1% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.1%

Cap Rate

7.81%

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

$18,646

Deductible property tax

$4,445

Your total deduction

$55,735

Your adjusted annual income

$150,000 - $55,735 = $94,265

Taxes on $94,265 (30%)

$28,280

Your old tax bill

$45,000

Your new tax bill

$28,280

Estimated tax savings

$16,720

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