BNBCalc.com Investment Analysis Report of 3353 Clay St NE, Washington, D.C., DC 20019, USA

4 bed • 3 bath • 10 guests • $515,000

BNB

Calc

Return Metrics

17.19% 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

17.19%

Cap Rate

11.05%

Return on Investment

33.07%

Annual Revenue

$81,194

AirDNA projects $342/night at 65% occupancy ($81,193).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,020

Annual Expenses

$24,235

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,377

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$677

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

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

$24,442

Deductible property tax

$5,098

Est. Depreciation Value

$244,071

Profit on this property

$56,959

Your total deduction

$216,653

So, your new taxable income is your previous income minus your total deduction ($150,000 - $216,653)

-$66,653

Your old tax bill

$45,000

Your new tax bill

-$19,996

Estimated tax savings

$64,996

3353 Clay St NE Washington, D.C., District of Columbia, 20019-1437

4 bed • 3 bath • 10 guests • $515,000

Annual Revenue

$81,194

Profit (Cash Flow)

$22,219

Cap Rate

11.1%

Annual Revenue

$81,194

AirDNA projects $342/night at 65% occupancy ($81,194)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.19% 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

17.19%

Cap Rate

11.05%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$50,333

Your adjusted annual income

$150,000 - $50,333 = $99,667

Taxes on $99,667 (30%)

$29,900

Your old tax bill

$45,000

Your new tax bill

$29,900

Estimated tax savings

$15,100

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