BNBCalc.com Investment Analysis Report of 347 W Chestnut St, Chicago, IL 60610, USA

0 bed • 1 bath • 3 guests • $80,000

BNB

Calc

Return Metrics

69.55% 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

69.55%

Cap Rate

24.68%

Return on Investment

84.98%

Annual Revenue

$38,427

AirDNA projects $167/night at 63% occupancy ($38,427).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,556

Annual Expenses

$18,676

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,020

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$320

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

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

$3,797

Deductible property tax

$792

Est. Depreciation Value

$38,285

Profit on this property

$19,752

Your total deduction

$23,122

So, your new taxable income is your previous income minus your total deduction ($150,000 - $23,122)

$126,878

Your old tax bill

$45,000

Your new tax bill

$38,063

Estimated tax savings

$6,937

347 W Chestnut St

Chicago, Illinois, 60610-3050

0 bed • 1 bath • 3 guests • $80,000

Annual Revenue

$38,427

Profit (Cash Flow)

$14,364

Cap Rate

24.7%

Annual Revenue

$38,427

AirDNA projects $167/night at 63% occupancy ($38,427)

Occupancy Rate

Avg Daily Rate

Return Metrics

69.55% 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

69.55%

Cap Rate

24.68%

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

$3,797

Deductible property tax

$792

Your total deduction

-$2,974

Your adjusted annual income

$150,000 - -$2,974 = $152,974

Taxes on $152,974 (30%)

$45,892

Your old tax bill

$45,000

Your new tax bill

$45,892

Estimated tax savings

-$892

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