BNBCalc.com Investment Analysis Report of 424 N Kealing Ave, Indianapolis, IN 46201, USA

4 bed • 2 bath • 10 guests • $100,000

BNB

Calc

Return Metrics

86.85% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

86.85%

Cap Rate

35.84%

Return on Investment

98.74%

Annual Revenue

$57,197

AirDNA projects $290/night at 56% occupancy ($59,315).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,780

Annual Expenses

$21,356

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,177

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$477

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

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

$4,746

Deductible property tax

$990

Est. Depreciation Value

$52,776

Profit on this property

$35,842

Your total deduction

$22,671

So, your new taxable income is your previous income minus your total deduction ($150,000 - $22,671)

$127,329

Your old tax bill

$45,000

Your new tax bill

$38,199

Estimated tax savings

$6,801

424 N Kealing Ave

Indianapolis, Indiana, 46201-3435

4 bed • 2 bath • 10 guests • $100,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$57,197

Profit (Cash Flow)

$29,098

Cap Rate

35.8%

Annual Revenue

$57,197

AirDNA projects $290/night at 56% occupancy ($59,316)

Occupancy Rate

Avg Daily Rate

Return Metrics

86.85% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

86.85%

Cap Rate

35.84%

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

$4,746

Deductible property tax

$990

Your total deduction

-$13,393

Your adjusted annual income

$150,000 - -$13,393 = $163,393

Taxes on $163,393 (30%)

$49,018

Your old tax bill

$45,000

Your new tax bill

$49,018

Estimated tax savings

-$4,018

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