BNBCalc.com Investment Analysis Report of 3 East 85th Street, Kansas City, MO, USA

3 bed • 3 bath • 8 guests • $230,000

BNB

Calc

Return Metrics

-3.36% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.36%

Cap Rate

5.83%

Return on Investment

11.49%

Annual Revenue

$31,163

AirDNA projects $158/night at 54% occupancy ($31,162).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,478

Annual Expenses

$17,731

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$960

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$260

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

Property Manager Fee

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$111,530

Profit on this property

$13,431

Your total deduction

$111,291

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,291)

$38,709

Your old tax bill

$45,000

Your new tax bill

$11,613

Estimated tax savings

$33,387

3 E 85th St Kansas City, Missouri, 64114-2539

3 bed • 3 bath • 8 guests • $230,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$31,163

Profit (Cash Flow)

-$2,073

Cap Rate

5.8%

Annual Revenue

$31,163

AirDNA projects $158/night at 54% occupancy ($31,162).

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.36% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.36%

Cap Rate

5.83%

Return on Investment

11.49%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$35,243

Your adjusted annual income

$150,000 - $35,243 = $114,757

Taxes on $114,757 (30%)

$34,427

Your old tax bill

$45,000

Your new tax bill

$34,427

Estimated tax savings

$10,573

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 recomend LearnLikeACPA.com