BNBCalc.com Investment Analysis Report of 3854 Bills Loop N Rd a, Island Park, ID 83429, USA

3 bed • 2 bath • 8 guests • $1,200,000

BNB

Calc

Return Metrics

5.05% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.05%

Cap Rate

7.94%

Return on Investment

21.84%

Annual Revenue

$125,279

AirDNA projects $364/night at 49% occupancy ($65,144).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,497

Annual Expenses

$29,966

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,744

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,044

Management & Platform Fees

$313

Platform Fee (i.e. Airbnb)

$313

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$558,117

Profit on this property

$95,312

Your total deduction

$531,638

So, your new taxable income is your previous income minus your total deduction ($150,000 - $531,638)

-$381,638

Your old tax bill

$45,000

Your new tax bill

-$114,491

Estimated tax savings

$159,491

3854 Bills Loop N Rd a

Island Park, Idaho, 83429

3 bed • 2 bath • 8 guests • $1,200,000

Annual Revenue

$125,279

Profit (Cash Flow)

$14,372

Cap Rate

7.9%

Annual Revenue

$125,279

AirDNA projects $364/night at 49% occupancy ($65,145)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.05% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.05%

Cap Rate

7.94%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$151,510

Your adjusted annual income

$150,000 - $151,510 = -$1,510

Taxes on -$1,510 (30%)

-$453

Your old tax bill

$45,000

Your new tax bill

-$453

Estimated tax savings

$45,453

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