BNBCalc.com Investment Analysis Report of 3322 Twp Rd 539, Loudonville, OH 44842, USA

4 bed • 2.5 bath • 12 guests • $485,000

BNB

Calc

Return Metrics

17.58% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.58%

Cap Rate

11.17%

Return on Investment

33.39%

Annual Revenue

$78,016

AirDNA projects $356/night at 60% occupancy ($78,016).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,985

Annual Expenses

$23,822

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,350

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$650

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$23,019

Deductible property tax

$4,802

Est. Depreciation Value

$230,174

Profit on this property

$54,194

Your total deduction

$203,800

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,800)

-$53,800

Your old tax bill

$45,000

Your new tax bill

-$16,140

Estimated tax savings

$61,140

3322 Twp Rd 539 Loudonville, Ohio, 44842

4 bed • 2.5 bath • 12 guests • $485,000

Annual Revenue

$78,016

Profit (Cash Flow)

$21,482

Cap Rate

11.2%

Annual Revenue

$78,016

AirDNA projects $356/night at 60% occupancy ($78,016)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.58% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.58%

Cap Rate

11.17%

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

$23,019

Deductible property tax

$4,802

Your total deduction

$46,944

Your adjusted annual income

$150,000 - $46,944 = $103,056

Taxes on $103,056 (30%)

$30,917

Your old tax bill

$45,000

Your new tax bill

$30,917

Estimated tax savings

$14,083

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