BNBCalc.com Investment Analysis Report of 47 Sandwich Slopes Road, Sandwich, NH, USA

3 bed • 2 bath • 6 guests • $549,000

BNB

Calc

Return Metrics

5.37% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.37%

Cap Rate

8.06%

Return on Investment

21.6%

Annual Revenue

$66,621

AirDNA projects $285/night at 64% occupancy ($66,620).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,862

Annual Expenses

$22,341

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,255

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$555

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

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

$26,056

Deductible property tax

$5,435

Est. Depreciation Value

$258,290

Profit on this property

$44,280

Your total deduction

$245,501

So, your new taxable income is your previous income minus your total deduction ($150,000 - $245,501)

-$95,501

Your old tax bill

$45,000

Your new tax bill

-$28,650

Estimated tax savings

$73,650

47 Sandwich Slopes Rd Sandwich, New Hampshire, 03227

3 bed • 2 bath • 6 guests • $549,000

Annual Revenue

$66,621

Profit (Cash Flow)

$7,248

Cap Rate

8.1%

Annual Revenue

$66,621

AirDNA projects $285/night at 64% occupancy ($66,621)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.37% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.37%

Cap Rate

8.06%

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

$26,056

Deductible property tax

$5,435

Your total deduction

$69,527

Your adjusted annual income

$150,000 - $69,527 = $80,473

Taxes on $80,473 (30%)

$24,142

Your old tax bill

$45,000

Your new tax bill

$24,142

Estimated tax savings

$20,858

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