BNBCalc.com Investment Analysis Report of 5232 N Williams Ave, Portland, OR 97217, USA

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Return Metrics

-0.47% 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

-0.47%

Cap Rate

6.62%

Return on Investment

15.37%

Annual Revenue

$31,228

AirDNA projects $114/night at 75% occupancy ($31,228).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,498

Annual Expenses

$17,980

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$960

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$260

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$94,833

Profit on this property

$13,249

Your total deduction

$93,056

So, your new taxable income is your previous income minus your total deduction ($150,000 - $93,056)

$56,944

Your old tax bill

$45,000

Your new tax bill

$17,083

Estimated tax savings

$27,917

5232 N Williams Ave Portland, Oregon, 97217

1 bed • 1 bath • 2 guests • $200,000

Annual Revenue

$31,228

Profit (Cash Flow)

-$239

Cap Rate

6.6%

Annual Revenue

$31,228

AirDNA projects $114/night at 75% occupancy ($31,228)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.47% 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

-0.47%

Cap Rate

6.62%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$28,432

Your adjusted annual income

$150,000 - $28,432 = $121,568

Taxes on $121,568 (30%)

$36,470

Your old tax bill

$45,000

Your new tax bill

$36,470

Estimated tax savings

$8,530

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