BNBCalc.com Investment Analysis Report of 310 E Clark St, Albert Lea, MN 56007, USA

8 bed • 5 bath • 20 guests • $112,000

BNB

Calc

Return Metrics

22.22% 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

22.22%

Cap Rate

21.83%

Return on Investment

31.23%

Annual Revenue

$43,829

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,615

Annual Expenses

$19,378

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,065

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$365

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$4,437

Deductible property tax

$2,464

Est. Depreciation Value

$77,823

Profit on this property

$24,451

Your total deduction

$60,273

So, your new taxable income is your previous income minus your total deduction ($150,000 - $60,273)

$89,727

Your old tax bill

$45,000

Your new tax bill

$26,918

Estimated tax savings

$18,082

310 E Clark St

Albert Lea, Minnesota, 56007-2966

8 bed • 5 bath • 20 guests • $112,000

Annual Revenue

$43,829

Profit (Cash Flow)

$14,839

Cap Rate

21.8%

Annual Revenue

$43,829
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

22.22% 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

22.22%

Cap Rate

21.83%

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

$4,437

Deductible property tax

$2,464

Your total deduction

$6,782

Your adjusted annual income

$150,000 - $6,782 = $143,218

Taxes on $143,218 (30%)

$42,965

Your old tax bill

$45,000

Your new tax bill

$42,965

Estimated tax savings

$2,035

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