BNBCalc.com Investment Analysis Report of 44 Baker St, Lanesborough, MA 01237, USA

3 bed • 2 bath • 9 guests • $349,000

BNB

Calc

Return Metrics

16.44% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.44%

Cap Rate

10.92%

Return on Investment

32.1%

Annual Revenue

$59,557

AirDNA projects $263/night at 62% occupancy ($59,556).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,785

Annual Expenses

$21,422

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,196

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$496

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$166,177

Profit on this property

$38,134

Your total deduction

$148,062

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,062)

$1,938

Your old tax bill

$45,000

Your new tax bill

$582

Estimated tax savings

$44,418

44 Baker St

Lanesborough, Massachusetts, 01237-9733

3 bed • 2 bath • 9 guests • $349,000

Annual Revenue

$59,557

Profit (Cash Flow)

$14,602

Cap Rate

10.9%

Annual Revenue

$59,557

AirDNA projects $263/night at 62% occupancy ($59,557)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.44% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.44%

Cap Rate

10.92%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$34,807

Your adjusted annual income

$150,000 - $34,807 = $115,193

Taxes on $115,193 (30%)

$34,558

Your old tax bill

$45,000

Your new tax bill

$34,558

Estimated tax savings

$10,442

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