BNBCalc.com Investment Analysis Report of 4 Farragut Pl NW, Washington, D.C., DC 20011, USA

3 bed • 1.5 bath • 5 guests • $650,000

BNB

Calc

Return Metrics

7.11% 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

7.11%

Cap Rate

7.51%

Return on Investment

24.24%

Annual Revenue

$72,117

AirDNA projects $216/night at 55% occupancy ($43,390).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,941

Annual Expenses

$23,295

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,301

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$601

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

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

$26,169

Deductible property tax

$3,705

Est. Depreciation Value

$304,727

Profit on this property

$48,822

Your total deduction

$285,778

So, your new taxable income is your previous income minus your total deduction ($150,000 - $285,778)

-$135,778

Your old tax bill

$45,000

Your new tax bill

-$40,733

Estimated tax savings

$85,733

4 Farragut Pl NW

Washington, D.C., District of Columbia, 20011-3308

3 bed • 1.5 bath • 5 guests • $650,000

Annual Revenue

$72,117

Profit (Cash Flow)

$11,238

Cap Rate

7.5%

Annual Revenue

$72,117

AirDNA projects $216/night at 55% occupancy ($43,391)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.11% 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

7.11%

Cap Rate

7.51%

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

$26,169

Deductible property tax

$3,705

Your total deduction

$78,186

Your adjusted annual income

$150,000 - $78,186 = $71,814

Taxes on $71,814 (30%)

$21,544

Your old tax bill

$45,000

Your new tax bill

$21,544

Estimated tax savings

$23,456

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