BNBCalc.com Investment Analysis Report of 230 Knollwood Dr, New Haven, CT 06515, USA

4 bed • 3 bath • 8 guests • $420,000

BNB

Calc

Return Metrics

22.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.03%

Cap Rate

12.37%

Return on Investment

37.61%

Annual Revenue

$75,737

AirDNA projects $384/night at 54% occupancy ($75,736).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,980

Annual Expenses

$23,766

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,331

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$631

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$19,934

Deductible property tax

$4,158

Est. Depreciation Value

$200,317

Profit on this property

$51,971

Your total deduction

$172,437

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,437)

-$22,437

Your old tax bill

$45,000

Your new tax bill

-$6,731

Estimated tax savings

$51,731

230 Knollwood Dr

New Haven, Connecticut, 06515-2414

4 bed • 3 bath • 8 guests • $420,000

Annual Revenue

$75,737

Profit (Cash Flow)

$23,651

Cap Rate

12.4%

Annual Revenue

$75,737

AirDNA projects $384/night at 54% occupancy ($75,737)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.03%

Cap Rate

12.37%

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

$19,934

Deductible property tax

$4,158

Your total deduction

$35,909

Your adjusted annual income

$150,000 - $35,909 = $114,091

Taxes on $114,091 (30%)

$34,227

Your old tax bill

$45,000

Your new tax bill

$34,227

Estimated tax savings

$10,773

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