BNBCalc.com Investment Analysis Report of 4602 Bon Aire Dr, Monroe, LA 71203, USA

5 bed • 3 bath • 12 guests • $375,000

BNB

Calc

Return Metrics

28.99% 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

28.99%

Cap Rate

14.4%

Return on Investment

44.08%

Annual Revenue

$77,797

AirDNA projects $216/night at 61% occupancy ($48,124).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,983

Annual Expenses

$23,794

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,348

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$648

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$180,872

Profit on this property

$54,003

Your total deduction

$148,379

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,379)

$1,621

Your old tax bill

$45,000

Your new tax bill

$486

Estimated tax savings

$44,514

4602 Bon Aire Dr

Monroe, Louisiana, 71203

5 bed • 3 bath • 12 guests • $375,000

Annual Revenue

$77,797

Profit (Cash Flow)

$28,707

Cap Rate

14.4%

Annual Revenue

$77,797

AirDNA projects $216/night at 61% occupancy ($48,125)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.99% 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

28.99%

Cap Rate

14.4%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$25,067

Your adjusted annual income

$150,000 - $25,067 = $124,933

Taxes on $124,933 (30%)

$37,480

Your old tax bill

$45,000

Your new tax bill

$37,480

Estimated tax savings

$7,520

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