BNBCalc.com Investment Analysis Report of 5 Colonial Village Dr, Arlington, MA 02474, USA

1 bed • 1 bath • 1 guests • $400,000

BNB

Calc

Return Metrics

-6.86% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.86%

Cap Rate

5.09%

Return on Investment

9.68%

Annual Revenue

$39,140

AirDNA projects $141/night at 76% occupancy ($39,139).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,564

Annual Expenses

$18,768

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,026

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$326

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$186,946

Profit on this property

$20,371

Your total deduction

$189,519

So, your new taxable income is your previous income minus your total deduction ($150,000 - $189,519)

-$39,519

Your old tax bill

$45,000

Your new tax bill

-$11,856

Estimated tax savings

$56,856

5 Colonial Village Dr Arlington, Massachusetts, 02474

1 bed • 1 bath • 1 guests • $400,000

Annual Revenue

$39,140

Profit (Cash Flow)

-$6,605

Cap Rate

5.1%

Annual Revenue

$39,140

AirDNA projects $141/night at 76% occupancy ($39,140)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.86% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.86%

Cap Rate

5.09%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$62,175

Your adjusted annual income

$150,000 - $62,175 = $87,825

Taxes on $87,825 (30%)

$26,348

Your old tax bill

$45,000

Your new tax bill

$26,348

Estimated tax savings

$18,652

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