BNBCalc.com Investment Analysis Report of 3169 W Northshore Drive-57, Albion, IN 46701, USA

3 bed • 1 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

46.53% 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

46.53%

Cap Rate

14.14%

Return on Investment

75.13%

Annual Revenue

$72,632

AirDNA projects $326/night at 61% occupancy ($72,632).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,927

Annual Expenses

$23,122

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,305

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$605

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$18,688

Deductible property tax

$3,465

Est. Depreciation Value

$166,477

Profit on this property

$49,510

Your total deduction

$139,120

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,120)

$10,880

Your old tax bill

$45,000

Your new tax bill

$3,264

Estimated tax savings

$41,736

3169 W Northshore Drive-57

Albion, Indiana, 46701-9425

3 bed • 1 bath • 8 guests • $350,000

Annual Revenue

$72,632

Profit (Cash Flow)

$23,386

Cap Rate

14.1%

Annual Revenue

$72,632

AirDNA projects $326/night at 61% occupancy ($72,632)

Occupancy Rate

Avg Daily Rate

Return Metrics

46.53% 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

46.53%

Cap Rate

14.14%

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

$18,688

Deductible property tax

$3,465

Your total deduction

$25,664

Your adjusted annual income

$150,000 - $25,664 = $124,336

Taxes on $124,336 (30%)

$37,301

Your old tax bill

$45,000

Your new tax bill

$37,301

Estimated tax savings

$7,699

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