BNBCalc.com Investment Analysis Report of 35829 Moraine Dr, Cushing, MN 56443, USA

4 bed • 2 bath • 10 guests • $479,900

BNB

Calc

Return Metrics

-38.09% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-38.09%

Cap Rate

-2.85%

Return on Investment

-22.28%

Annual Revenue

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,140

Annual Expenses

$13,680

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

Platform Fee (i.e. Airbnb)

Property Manager Fee

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

$22,777

Deductible property tax

$4,751

Est. Depreciation Value

$227,745

Loss on this property

-$13,680

Your total deduction

$268,952

So, your new taxable income is your previous income minus your total deduction ($150,000 - $268,952)

-$118,952

Your old tax bill

$45,000

Your new tax bill

-$35,686

Estimated tax savings

$80,686

35829 Moraine Dr Cushing, Minnesota, 56443

4 bed • 2 bath • 10 guests • $479,900

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

Profit (Cash Flow)

-$46,044

Cap Rate

-2.9%

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-38.09% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-38.09%

Cap Rate

-2.85%

Return on Investment

-22.28%

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

$22,777

Deductible property tax

$4,751

Your total deduction

$113,752

Your adjusted annual income

$150,000 - $113,752 = $36,248

Taxes on $36,248 (30%)

$10,875

Your old tax bill

$45,000

Your new tax bill

$10,875

Estimated tax savings

$34,125

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