BNBCalc.com Investment Analysis Report of 3967 Ray Dr, Montgomery, AL 36109, USA

4 bed • 3 bath • 10 guests • $279,000

BNB

Calc

Return Metrics

-11.78% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.78%

Cap Rate

3.57%

Return on Investment

3.04%

Annual Revenue

$27,203

AirDNA projects $133/night at 56% occupancy ($27,203).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,435

Annual Expenses

$17,216

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$927

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$227

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

Property Manager Fee

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

$13,242

Deductible property tax

$2,762

Est. Depreciation Value

$135,377

Profit on this property

$9,987

Your total deduction

$141,394

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,394)

$8,606

Your old tax bill

$45,000

Your new tax bill

$2,582

Estimated tax savings

$42,418

3967 Ray Dr Montgomery, Alabama, 36109-2328

4 bed • 3 bath • 10 guests • $279,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$27,203

Profit (Cash Flow)

-$8,829

Cap Rate

3.6%

Annual Revenue

$27,203

AirDNA projects $133/night at 56% occupancy ($27,203).

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.78% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.78%

Cap Rate

3.57%

Return on Investment

3.04%

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 est deduction will be...

Deductible mortgage interest

$13,242

Deductible property tax

$2,762

Your total deduction

$49,084

Your adjusted annual income

$150,000 - $49,084 = $100,916

Taxes on $100,916 (30%)

$30,275

Your old tax bill

$45,000

Your new tax bill

$30,275

Estimated tax savings

$14,725

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 recomend LearnLikeACPA.com