BNBCalc.com Investment Analysis Report of 4216 Bridger Rd, Kansas City, MO 64111, USA

3 bed • 2 bath • 6 guests • $290,000

BNB

Calc

Return Metrics

24.68% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

15%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

24.68%

Cap Rate

11.69%

Return on Investment

114.49%

Annual Revenue

$49,746

AirDNA projects $227/night at 56% occupancy ($46,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,320

Annual Expenses

$15,835

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$860

Property Insurance

$125

HOA

$0

Landscaping

$100

Ongoing Repairs

$100

Supplies

$100

Software

$0

Pest Control

$20

Permits

$0

Other

$0

Cleaning Cost

$415

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

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

$19,173

Deductible property tax

$0

Est. Depreciation Value

$134,524

Profit on this property

$33,912

Your total deduction

$119,785

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,785)

$30,215

Your old tax bill

$45,000

Your new tax bill

$9,064

Estimated tax savings

$35,936

4216 Bridger Rd

Kansas City, Missouri, 64111-3126

3 bed • 2 bath • 6 guests • $290,000

Annual Revenue

$49,746

Profit (Cash Flow)

$12,540

Cap Rate

11.7%

Annual Revenue

$49,746

AirDNA projects $227/night at 56% occupancy ($46,430)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.68% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

0%

Cash on Cash Return

24.68%

Cap Rate

11.69%

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

$19,173

Deductible property tax

$0

Your total deduction

$28,169

Your adjusted annual income

$150,000 - $28,169 = $121,831

Taxes on $121,831 (30%)

$36,549

Your old tax bill

$45,000

Your new tax bill

$36,549

Estimated tax savings

$8,451

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