BNBCalc.com Investment Analysis Report of 230 Split Rail Ln, Redmond, OR 97756, USA

2 bed • 2 bath • 6 guests • $550,000

BNB

Calc

Return Metrics

-9.92% 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

-9.92%

Cap Rate

4.34%

Return on Investment

6.54%

Annual Revenue

$43,190

AirDNA projects $215/night at 55% occupancy ($43,190).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,608

Annual Expenses

$19,295

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,060

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$257,470

Profit on this property

$23,895

Your total deduction

$265,123

So, your new taxable income is your previous income minus your total deduction ($150,000 - $265,123)

-$115,123

Your old tax bill

$45,000

Your new tax bill

-$34,537

Estimated tax savings

$79,537

230 Split Rail Ln

Redmond, Oregon, 97756-7483

2 bed • 2 bath • 6 guests • $550,000

Annual Revenue

$43,190

Profit (Cash Flow)

-$13,197

Cap Rate

4.3%

Annual Revenue

$43,190

AirDNA projects $215/night at 55% occupancy ($43,190)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.92% 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

-9.92%

Cap Rate

4.34%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$89,731

Your adjusted annual income

$150,000 - $89,731 = $60,269

Taxes on $60,269 (30%)

$18,081

Your old tax bill

$45,000

Your new tax bill

$18,081

Estimated tax savings

$26,919

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