BNBCalc.com Investment Analysis Report of 330 Finley Ave, Montgomery, AL 36104, USA

4 bed • 3 bath • 12 guests • $419,500

BNB

Calc

Return Metrics

1.14% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.14%

Cap Rate

7.03%

Return on Investment

16.72%

Annual Revenue

$49,659

AirDNA projects $206/night at 66% occupancy ($49,658).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,678

Annual Expenses

$20,136

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,114

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$414

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$19,910

Deductible property tax

$4,153

Est. Depreciation Value

$200,087

Profit on this property

$29,523

Your total deduction

$194,627

So, your new taxable income is your previous income minus your total deduction ($150,000 - $194,627)

-$44,627

Your old tax bill

$45,000

Your new tax bill

-$13,388

Estimated tax savings

$58,388

330 Finley Ave

Montgomery, Alabama, 36104-5516

4 bed • 3 bath • 12 guests • $419,500

Annual Revenue

$49,659

Profit (Cash Flow)

$1,227

Cap Rate

7.0%

Annual Revenue

$49,659

AirDNA projects $206/night at 66% occupancy ($49,659)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.14% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.14%

Cap Rate

7.03%

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

$19,910

Deductible property tax

$4,153

Your total deduction

$58,255

Your adjusted annual income

$150,000 - $58,255 = $91,745

Taxes on $91,745 (30%)

$27,523

Your old tax bill

$45,000

Your new tax bill

$27,523

Estimated tax savings

$17,477

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