BNBCalc.com Investment Analysis Report of 443 Burton Ave, Montgomery, AL 36104, USA

8 bed • 5 bath • 12 guests • $275,000

BNB

Calc

Return Metrics

59.85% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.4%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

59.85%

Cap Rate

24.22%

Return on Investment

72.37%

Annual Revenue

$96,614

AirDNA projects $489/night at 63% occupancy ($112,520).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,500

Annual Expenses

$29,996

Utilities

$665

Internet + TV

$40

Water/Sewer

$125

Garbage

$50

Electric

$250

Gas

$150

Other

$50

Maintenance

$1,593

Property Insurance

$250

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$38

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$805

Management & Platform Fees

$242

Platform Fee (i.e. Airbnb)

$242

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

$14,658

Deductible property tax

$2,750

Est. Depreciation Value

$153,055

Profit on this property

$66,618

Your total deduction

$103,845

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,845)

$46,155

Your old tax bill

$45,000

Your new tax bill

$13,846

Estimated tax savings

$31,154

443 Burton Ave

Montgomery, Alabama, 36104-5135

8 bed • 5 bath • 12 guests • $275,000

Annual Revenue

$96,614

Profit (Cash Flow)

$46,086

Cap Rate

24.2%

Annual Revenue

$96,614

AirDNA projects $489/night at 63% occupancy ($112,521)

Occupancy Rate

Avg Daily Rate

Return Metrics

59.85% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.4%

Revenue Appreciation

0%

Cash on Cash Return

59.85%

Cap Rate

24.22%

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

$14,658

Deductible property tax

$2,750

Your total deduction

-$875

Your adjusted annual income

$150,000 - -$875 = $150,875

Taxes on $150,875 (30%)

$45,262

Your old tax bill

$45,000

Your new tax bill

$45,262

Estimated tax savings

-$262

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