BNBCalc.com Investment Analysis Report of 5450 S 350 E, Washington Terrace, UT 84405, USA

2 bed • 1 bath • 8 guests • $180,000

BNB

Calc

Return Metrics

∞% 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

∞%

Cap Rate

18.52%

Return on Investment

∞%

Annual Revenue

$41,547

AirDNA projects $99/night at 65% occupancy ($23,503).

Revenue Percentile

Operating Expenses

Monthly Expenses

$683

Annual Expenses

$8,194

Utilities

$317

Internet + TV

$70

Water/Sewer

$60

Garbage

$0

Electric

$47

Gas

$90

Other

$50

Maintenance

$262

Property Insurance

$42

HOA

$170

Landscaping

$0

Ongoing Repairs

$0

Supplies

$50

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

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

$6,959

Deductible property tax

$1,980

Est. Depreciation Value

$82,902

Profit on this property

$33,352

Your total deduction

$58,488

So, your new taxable income is your previous income minus your total deduction ($150,000 - $58,488)

$91,512

Your old tax bill

$45,000

Your new tax bill

$27,454

Estimated tax savings

$17,546

5450 S 350 E Washington Terrace, Utah, 84405

2 bed • 1 bath • 8 guests • $180,000

Annual Revenue

$41,547

Profit (Cash Flow)

$21,148

Cap Rate

18.5%

Annual Revenue

$41,547

AirDNA projects $99/night at 65% occupancy ($23,503)

Occupancy Rate

Avg Daily Rate

Return Metrics

∞% 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

∞%

Cap Rate

18.52%

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

$6,959

Deductible property tax

$1,980

Your total deduction

$2,040

Your adjusted annual income

$150,000 - $2,040 = $147,960

Taxes on $147,960 (30%)

$44,388

Your old tax bill

$45,000

Your new tax bill

$44,388

Estimated tax savings

$612

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