BNBCalc.com Investment Analysis Report of 38 Meeker Hill Rd, Redding, CT 06896, USA

3 bed • 3 bath • 8 guests • $649,000

BNB

Calc

Return Metrics

14.26% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.26%

Cap Rate

10.02%

Return on Investment

31.01%

Annual Revenue

$89,916

AirDNA projects $373/night at 60% occupancy ($81,741).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,072

Annual Expenses

$24,865

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,387

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$100

Software

$38

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$749

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

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

$28,204

Deductible property tax

$7,139

Est. Depreciation Value

$304,506

Profit on this property

$65,051

Your total deduction

$274,799

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,799)

-$124,799

Your old tax bill

$45,000

Your new tax bill

-$37,440

Estimated tax savings

$82,440

38 Meeker Hill Rd

Redding, Connecticut, 06896-2605

3 bed • 3 bath • 8 guests • $649,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$89,916

Profit (Cash Flow)

$22,547

Cap Rate

10.0%

Annual Revenue

$89,916

AirDNA projects $373/night at 60% occupancy ($81,742)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.26% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.26%

Cap Rate

10.02%

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

$28,204

Deductible property tax

$7,139

Your total deduction

$67,352

Your adjusted annual income

$150,000 - $67,352 = $82,648

Taxes on $82,648 (30%)

$24,794

Your old tax bill

$45,000

Your new tax bill

$24,794

Estimated tax savings

$20,206

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