BNBCalc.com Investment Analysis Report of 6 Mulberry Cir, Ayer, MA 01432, USA

3 bed • 2 bath • 6 guests • $1

BNB

Calc

Return Metrics

563.76% 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

563.76%

Cap Rate

4,792,139.56%

Return on Investment

563.76%

Annual Revenue

$70,806

AirDNA projects $359/night at 54% occupancy ($70,806).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,907

Annual Expenses

$22,885

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,290

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$590

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

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

$0

Deductible property tax

$0

Est. Depreciation Value

$5,440

Profit on this property

$47,921

Your total deduction

-$42,481

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$42,481)

$192,481

Your old tax bill

$45,000

Your new tax bill

$57,744

Estimated tax savings

-$12,744

6 Mulberry Cir Ayer, Massachusetts, 01432-1586

3 bed • 2 bath • 6 guests • $1

Annual Revenue

$70,806

Profit (Cash Flow)

$47,921

Cap Rate

4792139.6%

Annual Revenue

$70,806

AirDNA projects $359/night at 54% occupancy ($70,806)

Occupancy Rate

Avg Daily Rate

Return Metrics

563.76% 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

563.76%

Cap Rate

4,792,139.56%

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

$0

Deductible property tax

$0

Your total deduction

-$46,289

Your adjusted annual income

$150,000 - -$46,289 = $196,289

Taxes on $196,289 (30%)

$58,887

Your old tax bill

$45,000

Your new tax bill

$58,887

Estimated tax savings

-$13,887

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