BNBCalc.com Investment Analysis Report of 25432 166 1/2 St NW, Big Lake, MN 55309, USA

2 bed • 2 bath • 6 guests • $215,000

BNB

Calc

Return Metrics

19.71% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.71%

Cap Rate

14.76%

Return on Investment

29.51%

Annual Revenue

$51,518

AirDNA projects $217/night at 65% occupancy ($51,517).

User selected values for this report: 65% occupancy rate, $217 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,648

Annual Expenses

$19,777

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,129

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$429

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$10,204

Deductible property tax

$2,129

Est. Depreciation Value

$85,641

Profit on this property

$31,740

Your total deduction

$66,234

So, your new taxable income is your previous income minus your total deduction ($150,000 - $66,234)

$83,766

Your old tax bill

$45,000

Your new tax bill

$25,130

Estimated tax savings

$19,870

property-location

25432 166 1/2 St NW Big Lake, Minnesota, 55309

2 bed • 2 bath • 6 guests

Est. $1,031/mo

Agent

Inquire about this property

Contact Agent

$51,518

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.71%

Cap Rate

14.76%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$10,204

Deductible property tax

$2,129

Your total deduction

$8,176

Your adjusted annual income

$150,000 - $8,176 = $141,824

Taxes on $141,824 (30%)

$42,547

Your old tax bill

$45,000

Your new tax bill

$42,547

Estimated tax savings

$2,453

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com