BNBCalc.com Investment Analysis Report of 40 Cll Las Flores, Aguadilla Pueblo, Aguadilla 00603, Puerto Rico

4 bed • 3 bath • 5 guests • $300,000

BNB

Calc

Return Metrics

-6.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.42%

Cap Rate

5.03%

Return on Investment

8.55%

Annual Revenue

$33,091

AirDNA projects $151/night at 60% occupancy ($33,091).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,498

Annual Expenses

$17,982

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$976

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$276

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$145,049

Profit on this property

$15,109

Your total deduction

$147,148

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,148)

$2,852

Your old tax bill

$45,000

Your new tax bill

$856

Estimated tax savings

$44,144

40 Cll Las Flores Aguadilla Pueblo, Aguadilla, 00603

4 bed • 3 bath • 5 guests • $300,000

Annual Revenue

$33,091

Profit (Cash Flow)

-$5,123

Cap Rate

5.0%

Annual Revenue

$33,091

AirDNA projects $151/night at 60% occupancy ($33,091)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.42%

Cap Rate

5.03%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$48,252

Your adjusted annual income

$150,000 - $48,252 = $101,748

Taxes on $101,748 (30%)

$30,524

Your old tax bill

$45,000

Your new tax bill

$30,524

Estimated tax savings

$14,476

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