BNBCalc.com Investment Analysis Report of 36 Poplar Grove, London W6 7RE, UK

1 bed • 1 bath • 2 guests • $345,000

BNB

Calc

Return Metrics

-5.03% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.03%

Cap Rate

5.52%

Return on Investment

11.4%

Annual Revenue

$37,635

AirDNA projects $161/night at 64% occupancy ($37,634).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,548

Annual Expenses

$18,573

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,014

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$314

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$16,374

Deductible property tax

$3,415

Est. Depreciation Value

$161,615

Profit on this property

$19,062

Your total deduction

$162,342

So, your new taxable income is your previous income minus your total deduction ($150,000 - $162,342)

-$12,342

Your old tax bill

$45,000

Your new tax bill

-$3,703

Estimated tax savings

$48,703

36 Poplar Grove

England, W6 7RE

1 bed • 1 bath • 2 guests • $345,000

Annual Revenue

$37,635

Profit (Cash Flow)

-$4,206

Cap Rate

5.5%

Annual Revenue

$37,635

AirDNA projects $161/night at 64% occupancy ($37,635)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.03% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.03%

Cap Rate

5.52%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$52,246

Your adjusted annual income

$150,000 - $52,246 = $97,754

Taxes on $97,754 (30%)

$29,326

Your old tax bill

$45,000

Your new tax bill

$29,326

Estimated tax savings

$15,674

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