BNBCalc.com Investment Analysis Report of 2511 SW 43rd Ct, Redmond, OR 97756, USA

5 bed • 3 bath • 14 guests • $850,000

BNB

Calc

Return Metrics

3.24% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.24%

Cap Rate

7.54%

Return on Investment

19.5%

Annual Revenue

$89,397

AirDNA projects $422/night at 58% occupancy ($89,397).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,108

Annual Expenses

$25,302

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,445

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$745

Management & Platform Fees

$223

Platform Fee (i.e. Airbnb)

$223

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$399,639

Profit on this property

$64,095

Your total deduction

$384,301

So, your new taxable income is your previous income minus your total deduction ($150,000 - $384,301)

-$234,301

Your old tax bill

$45,000

Your new tax bill

-$70,290

Estimated tax savings

$115,290

2511 SW 43rd Ct Redmond, Oregon, 97756-1468

5 bed • 3 bath • 14 guests • $850,000

Annual Revenue

$89,397

Profit (Cash Flow)

$6,759

Cap Rate

7.5%

Annual Revenue

$89,397

AirDNA projects $422/night at 58% occupancy ($89,397)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.24% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.24%

Cap Rate

7.54%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$112,029

Your adjusted annual income

$150,000 - $112,029 = $37,971

Taxes on $37,971 (30%)

$11,391

Your old tax bill

$45,000

Your new tax bill

$11,391

Estimated tax savings

$33,609

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