BNBCalc.com Investment Analysis Report of 29360 River Shore Ln, Elkhart, IN 46516, USA

4 bed • 5 bath • 16 guests • $399,000

BNB

Calc

Return Metrics

43.81% 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

43.81%

Cap Rate

19.88%

Return on Investment

56.54%

Annual Revenue

$106,943

AirDNA projects $610/night at 48% occupancy ($106,943).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,299

Annual Expenses

$27,583

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,591

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$891

Management & Platform Fees

$267

Platform Fee (i.e. Airbnb)

$267

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

$17,753

Deductible property tax

$3,950

Est. Depreciation Value

$190,965

Profit on this property

$79,361

Your total deduction

$133,308

So, your new taxable income is your previous income minus your total deduction ($150,000 - $133,308)

$16,692

Your old tax bill

$45,000

Your new tax bill

$5,008

Estimated tax savings

$39,992

29360 River Shore Ln

Elkhart, Indiana, 46516

4 bed • 5 bath • 16 guests • $399,000

Annual Revenue

$106,943

Profit (Cash Flow)

$53,885

Cap Rate

19.9%

Annual Revenue

$106,943

AirDNA projects $610/night at 48% occupancy ($106,943)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.81% 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

43.81%

Cap Rate

19.88%

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

$17,753

Deductible property tax

$3,950

Your total deduction

$3,141

Your adjusted annual income

$150,000 - $3,141 = $146,859

Taxes on $146,859 (30%)

$44,058

Your old tax bill

$45,000

Your new tax bill

$44,058

Estimated tax savings

$942

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