BNBCalc.com Investment Analysis Report of 3711 NE Senate St, Portland, OR 97232, USA

5 bed • 3 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

109.87% 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

109.87%

Cap Rate

12.86%

Return on Investment

243.86%

Annual Revenue

$123,745

AirDNA projects $465/night at 75% occupancy ($127,378).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,541

Annual Expenses

$30,487

Utilities

$550

Internet + TV

$120

Water/Sewer

$150

Garbage

$50

Electric

$130

Gas

$50

Other

$50

Maintenance

$1,681

Property Insurance

$300

HOA

$0

Landscaping

$50

Ongoing Repairs

$50

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,031

Management & Platform Fees

$309

Platform Fee (i.e. Airbnb)

$309

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

$50,133

Deductible property tax

$7,975

Est. Depreciation Value

$333,909

Profit on this property

$93,258

Your total deduction

$298,759

So, your new taxable income is your previous income minus your total deduction ($150,000 - $298,759)

-$148,759

Your old tax bill

$45,000

Your new tax bill

-$44,628

Estimated tax savings

$89,628

3711 NE Senate St Portland, Oregon, 97232-1930

5 bed • 3 bath • 12 guests • $725,000

Annual Revenue

$123,745

Profit (Cash Flow)

$23,898

Cap Rate

12.9%

Annual Revenue

$123,745

AirDNA projects $465/night at 75% occupancy ($127,379)

Occupancy Rate

Avg Daily Rate

Return Metrics

109.87% 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

109.87%

Cap Rate

12.86%

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

$50,133

Deductible property tax

$7,975

Your total deduction

$71,399

Your adjusted annual income

$150,000 - $71,399 = $78,601

Taxes on $78,601 (30%)

$23,580

Your old tax bill

$45,000

Your new tax bill

$23,580

Estimated tax savings

$21,420

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