BNBCalc.com Investment Analysis Report of 4137 NE Garfield Ave., Portland, OR 97211, USA

2 bed • 1 bath • 4 guests • $375,000

BNB

Calc

Return Metrics

-4.17% 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

-4.17%

Cap Rate

5.39%

Return on Investment

12.51%

Annual Revenue

$39,271

AirDNA projects $192/night at 69% occupancy ($48,387).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,585

Annual Expenses

$19,025

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,027

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$327

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

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

$15,697

Deductible property tax

$4,125

Est. Depreciation Value

$176,712

Profit on this property

$20,246

Your total deduction

$176,288

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,288)

-$26,288

Your old tax bill

$45,000

Your new tax bill

-$7,886

Estimated tax savings

$52,886

4137 NE Garfield Ave. Portland, Oregon, 97211-3405

2 bed • 1 bath • 4 guests • $375,000

Annual Revenue

$39,271

Profit (Cash Flow)

-$3,862

Cap Rate

5.4%

Annual Revenue

$39,271

AirDNA projects $192/night at 69% occupancy ($48,388)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.17% 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

-4.17%

Cap Rate

5.39%

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

$15,697

Deductible property tax

$4,125

Your total deduction

$55,888

Your adjusted annual income

$150,000 - $55,888 = $94,112

Taxes on $94,112 (30%)

$28,234

Your old tax bill

$45,000

Your new tax bill

$28,234

Estimated tax savings

$16,766

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