BNBCalc.com Investment Analysis Report of 4701 Walnut Rd, Isle, MN 56342, USA

3 bed • 2 bath • 8 guests • $425,000

BNB

Calc

Return Metrics

28.73% 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

28.73%

Cap Rate

13.92%

Return on Investment

44.66%

Annual Revenue

$84,116

AirDNA projects $303/night at 54% occupancy ($59,761).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,076

Annual Expenses

$24,915

Utilities

$465

Internet + TV

$80

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$100

Other

$50

Maintenance

$1,401

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$701

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$201,180

Profit on this property

$59,201

Your total deduction

$166,358

So, your new taxable income is your previous income minus your total deduction ($150,000 - $166,358)

-$16,358

Your old tax bill

$45,000

Your new tax bill

-$4,907

Estimated tax savings

$49,907

4701 Walnut Rd Isle, Minnesota, 56342-2658

3 bed • 2 bath • 8 guests • $425,000

Annual Revenue

$84,116

Profit (Cash Flow)

$30,533

Cap Rate

13.9%

Annual Revenue

$84,116

AirDNA projects $303/night at 54% occupancy ($59,761)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.73% 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

28.73%

Cap Rate

13.92%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$29,270

Your adjusted annual income

$150,000 - $29,270 = $120,730

Taxes on $120,730 (30%)

$36,219

Your old tax bill

$45,000

Your new tax bill

$36,219

Estimated tax savings

$8,781

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