BNBCalc.com Investment Analysis Report of 5404 85th Ave #203, New Carrollton, MD 20784, USA

1 bed • 1 bath • 4 guests • $70,000

BNB

Calc

Return Metrics

27.51% 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

27.51%

Cap Rate

13.55%

Return on Investment

42.87%

Annual Revenue

$26,904

AirDNA projects $127/night at 58% occupancy ($26,903).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,451

Annual Expenses

$17,418

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$924

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$224

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

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

$2,076

Deductible property tax

$770

Est. Depreciation Value

$34,959

Profit on this property

$9,486

Your total deduction

$28,319

So, your new taxable income is your previous income minus your total deduction ($150,000 - $28,319)

$121,681

Your old tax bill

$45,000

Your new tax bill

$36,504

Estimated tax savings

$8,496

5404 85th Ave #203

New Carrollton, Maryland, 20784

1 bed • 1 bath • 4 guests • $70,000

Annual Revenue

$26,904

Profit (Cash Flow)

$5,598

Cap Rate

13.6%

Annual Revenue

$26,904

AirDNA projects $127/night at 58% occupancy ($26,904)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.51% 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

27.51%

Cap Rate

13.55%

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

$2,076

Deductible property tax

$770

Your total deduction

$4,463

Your adjusted annual income

$150,000 - $4,463 = $145,537

Taxes on $145,537 (30%)

$43,661

Your old tax bill

$45,000

Your new tax bill

$43,661

Estimated tax savings

$1,339

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