BNBCalc.com Investment Analysis Report of 4400 Broadway Blvd, Kansas City, MO 64111, USA

2 bed • 2 bath • 8 guests • $20,000

BNB

Calc

Return Metrics

167.95% 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

167.95%

Cap Rate

99.93%

Return on Investment

175.12%

Annual Revenue

$38,698

AirDNA projects $163/night at 65% occupancy ($38,697).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,559

Annual Expenses

$18,711

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,022

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$322

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

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

$949

Deductible property tax

$198

Est. Depreciation Value

$13,371

Profit on this property

$19,987

Your total deduction

-$5,468

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$5,468)

$155,468

Your old tax bill

$45,000

Your new tax bill

$46,641

Estimated tax savings

-$1,641

4400 Broadway Blvd

Kansas City, Missouri, 64111-3498

2 bed • 2 bath • 8 guests • $20,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$38,698

Profit (Cash Flow)

$18,643

Cap Rate

99.9%

Annual Revenue

$38,698

AirDNA projects $163/night at 65% occupancy ($38,698)

Occupancy Rate

Avg Daily Rate

Return Metrics

167.95% 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

167.95%

Cap Rate

99.93%

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

$949

Deductible property tax

$198

Your total deduction

-$14,652

Your adjusted annual income

$150,000 - -$14,652 = $164,652

Taxes on $164,652 (30%)

$49,396

Your old tax bill

$45,000

Your new tax bill

$49,396

Estimated tax savings

-$4,396

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