BNBCalc.com Investment Analysis Report of 5690 Rollo Dr, Neskowin, OR 97149, USA

3 bed • 2 bath • 8 guests • $395,999

BNB

Calc

Return Metrics

3.52% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

6%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.52%

Cap Rate

8.77%

Return on Investment

27.21%

Annual Revenue

$62,274

AirDNA projects $422/night at 71% occupancy ($109,434).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,293

Annual Expenses

$27,511

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,158

Property Insurance

$71

HOA

$0

Landscaping

$125

Ongoing Repairs

$170

Supplies

$150

Software

$50

Pest Control

$73

Permits

$0

Other

$0

Cleaning Cost

$519

Management & Platform Fees

$675

Platform Fee (i.e. Airbnb)

$156

Property Manager Fee

$519

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

$19,045

Deductible property tax

$4,475

Est. Depreciation Value

$242,223

Profit on this property

$34,763

Your total deduction

$230,979

So, your new taxable income is your previous income minus your total deduction ($150,000 - $230,979)

-$80,979

Your old tax bill

$45,000

Your new tax bill

-$24,294

Estimated tax savings

$69,294

5690 Rollo Dr

Neskowin, Oregon, 97149

3 bed • 2 bath • 8 guests • $395,999

Annual Revenue

$62,274

Profit (Cash Flow)

$4,343

Cap Rate

8.8%

Annual Revenue

$62,274

AirDNA projects $422/night at 71% occupancy ($109,434)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.52% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

6%

Revenue Appreciation

0%

Cash on Cash Return

3.52%

Cap Rate

8.77%

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

$19,045

Deductible property tax

$4,475

Your total deduction

$64,906

Your adjusted annual income

$150,000 - $64,906 = $85,094

Taxes on $85,094 (30%)

$25,528

Your old tax bill

$45,000

Your new tax bill

$25,528

Estimated tax savings

$19,472

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