BNBCalc.com Investment Analysis Report of 5577 E Elkhorn Dr, Eden, UT 84310, USA

6 bed • 4 bath • 16 guests • $1,550,000

BNB

Calc

Return Metrics

-0% 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%

Cap Rate

6.74%

Return on Investment

16.6%

Annual Revenue

$135,871

AirDNA projects $539/night at 42% occupancy ($82,683).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,612

Annual Expenses

$31,343

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,832

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,132

Management & Platform Fees

$340

Platform Fee (i.e. Airbnb)

$340

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

$73,565

Deductible property tax

$15,345

Est. Depreciation Value

$723,474

Profit on this property

$104,528

Your total deduction

$707,856

So, your new taxable income is your previous income minus your total deduction ($150,000 - $707,856)

-$557,856

Your old tax bill

$45,000

Your new tax bill

-$167,357

Estimated tax savings

$212,357

5577 E Elkhorn Dr Eden, Utah, 84310-9618

6 bed • 4 bath • 16 guests • $1,550,000

Annual Revenue

$135,871

Profit (Cash Flow)

-$28

Cap Rate

6.7%

Annual Revenue

$135,871

AirDNA projects $539/night at 42% occupancy ($82,684)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0% 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%

Cap Rate

6.74%

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

$73,565

Deductible property tax

$15,345

Your total deduction

$215,056

Your adjusted annual income

$150,000 - $215,056 = -$65,056

Taxes on -$65,056 (30%)

-$19,517

Your old tax bill

$45,000

Your new tax bill

-$19,517

Estimated tax savings

$64,517

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