BNBCalc.com Investment Analysis Report of 3536 N 16th St, Philadelphia, PA 19140, USA

4 bed • 4 bath • 14 guests • $375,000

BNB

Calc

Return Metrics

15.79% 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

15.79%

Cap Rate

10.84%

Return on Investment

31.15%

Annual Revenue

$62,457

AirDNA projects $277/night at 57% occupancy ($57,668).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,817

Annual Expenses

$21,799

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,220

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$520

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$179,752

Profit on this property

$40,657

Your total deduction

$160,605

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,605)

-$10,605

Your old tax bill

$45,000

Your new tax bill

-$3,181

Estimated tax savings

$48,181

3536 N 16th St

Philadelphia, Pennsylvania, 19140-4104

4 bed • 4 bath • 14 guests • $375,000

Annual Revenue

$62,457

Profit (Cash Flow)

$15,361

Cap Rate

10.8%

Annual Revenue

$62,457

AirDNA projects $277/night at 57% occupancy ($57,668)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.79% 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

15.79%

Cap Rate

10.84%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$38,077

Your adjusted annual income

$150,000 - $38,077 = $111,923

Taxes on $111,923 (30%)

$33,577

Your old tax bill

$45,000

Your new tax bill

$33,577

Estimated tax savings

$11,423

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