BNBCalc.com Investment Analysis Report of 305 East State Street, Athens, OH, USA

4 bed • 2 bath • 10 guests • $230,000

BNB

Calc

Return Metrics

24.77% 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

24.77%

Cap Rate

13.56%

Return on Investment

39.22%

Annual Revenue

$51,598

AirDNA projects $277/night at 48% occupancy ($48,562).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,699

Annual Expenses

$20,388

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,130

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$430

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$112,650

Profit on this property

$31,210

Your total deduction

$94,633

So, your new taxable income is your previous income minus your total deduction ($150,000 - $94,633)

$55,367

Your old tax bill

$45,000

Your new tax bill

$16,610

Estimated tax savings

$28,390

305 E State St

Athens, Ohio, 45701-1831

4 bed • 2 bath • 10 guests • $230,000

Annual Revenue

$51,598

Profit (Cash Flow)

$15,706

Cap Rate

13.6%

Annual Revenue

$51,598

AirDNA projects $277/night at 48% occupancy ($48,563)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.77% 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

24.77%

Cap Rate

13.56%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$17,801

Your adjusted annual income

$150,000 - $17,801 = $132,199

Taxes on $132,199 (30%)

$39,660

Your old tax bill

$45,000

Your new tax bill

$39,660

Estimated tax savings

$5,340

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