BNBCalc.com Investment Analysis Report of 323 E Ripplewater Ave, Beverly Shores, IN 46301, USA

3 bed • 3 bath • 14 guests • $580,000

BNB

Calc

Return Metrics

42.73% 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

42.73%

Cap Rate

17.21%

Return on Investment

58.98%

Annual Revenue

$130,513

AirDNA projects $831/night at 43% occupancy ($130,512).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,554

Annual Expenses

$30,647

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,788

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,088

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

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

$27,527

Deductible property tax

$5,742

Est. Depreciation Value

$272,727

Profit on this property

$99,866

Your total deduction

$206,131

So, your new taxable income is your previous income minus your total deduction ($150,000 - $206,131)

-$56,131

Your old tax bill

$45,000

Your new tax bill

-$16,839

Estimated tax savings

$61,839

323 E Ripplewater Ave

Beverly Shores, Indiana, 46301

3 bed • 3 bath • 14 guests • $580,000

Annual Revenue

$130,513

Profit (Cash Flow)

$60,746

Cap Rate

17.2%

Annual Revenue

$130,513

AirDNA projects $831/night at 43% occupancy ($130,513)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.73% 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

42.73%

Cap Rate

17.21%

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

$27,527

Deductible property tax

$5,742

Your total deduction

$20,323

Your adjusted annual income

$150,000 - $20,323 = $129,677

Taxes on $129,677 (30%)

$38,903

Your old tax bill

$45,000

Your new tax bill

$38,903

Estimated tax savings

$6,097

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