BNBCalc.com Investment Analysis Report of 57 S Lewis St, Montgomery, AL 36107, USA

3 bed • 2 bath • 6 guests • $115,000

BNB

Calc

Return Metrics

32.42% 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

32.42%

Cap Rate

15.74%

Return on Investment

46.76%

Annual Revenue

$36,543

AirDNA projects $145/night at 69% occupancy ($36,542).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,536

Annual Expenses

$18,431

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,005

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$305

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$5,458

Deductible property tax

$1,139

Est. Depreciation Value

$59,685

Profit on this property

$18,112

Your total deduction

$48,169

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,169)

$101,831

Your old tax bill

$45,000

Your new tax bill

$30,549

Estimated tax savings

$14,451

property-location

57 S Lewis St Montgomery, Alabama, 36107-1815

3 bed • 2 bath • 6 guests • $115,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$36,543

Profit (Cash Flow)

$10,360

Cap Rate

15.7%

Annual Revenue

$36,543

AirDNA projects $145/night at 69% occupancy ($36,542).

Occupancy Rate

Avg Daily Rate

Return Metrics

32.42% 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

32.42%

Cap Rate

15.74%

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 est deduction will be...

Deductible mortgage interest

$5,458

Deductible property tax

$1,139

Your total deduction

$7,401

Your adjusted annual income

$150,000 - $7,401 = $142,599

Taxes on $142,599 (30%)

$42,780

Your old tax bill

$45,000

Your new tax bill

$42,780

Estimated tax savings

$2,220

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 recomend LearnLikeACPA.com