BNBCalc.com Investment Analysis Report of 3924 SE Tibbetts St, Portland, OR 97202, USA

2 bed • 1 bath • 4 guests • $319,000

BNB

Calc

Return Metrics

11.13% 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

11.13%

Cap Rate

9.52%

Return on Investment

27.09%

Annual Revenue

$50,926

AirDNA projects $191/night at 73% occupancy ($50,925).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,712

Annual Expenses

$20,540

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,124

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$15,140

Deductible property tax

$3,158

Est. Depreciation Value

$150,920

Profit on this property

$30,386

Your total deduction

$138,833

So, your new taxable income is your previous income minus your total deduction ($150,000 - $138,833)

$11,167

Your old tax bill

$45,000

Your new tax bill

$3,350

Estimated tax savings

$41,650

3924 SE Tibbetts St Portland, Oregon, 97202-1753

2 bed • 1 bath • 4 guests • $319,000

Annual Revenue

$50,926

Profit (Cash Flow)

$8,870

Cap Rate

9.5%

Annual Revenue

$50,926

AirDNA projects $191/night at 73% occupancy ($50,926)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.13% 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

11.13%

Cap Rate

9.52%

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

$15,140

Deductible property tax

$3,158

Your total deduction

$35,994

Your adjusted annual income

$150,000 - $35,994 = $114,006

Taxes on $114,006 (30%)

$34,202

Your old tax bill

$45,000

Your new tax bill

$34,202

Estimated tax savings

$10,798

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