BNBCalc.com Investment Analysis Report of 600 Bay St, Hattiesburg, MS 39401, USA

5 bed • 4 bath • 12 guests • $343,455

BNB

Calc

Return Metrics

17.15% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.15%

Cap Rate

11.33%

Return on Investment

32.02%

Annual Revenue

$60,484

AirDNA projects $240/night at 69% occupancy ($60,484).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,795

Annual Expenses

$21,543

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,204

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$504

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

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

$16,301

Deductible property tax

$3,400

Est. Depreciation Value

$166,503

Profit on this property

$38,941

Your total deduction

$147,263

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,263)

$2,737

Your old tax bill

$45,000

Your new tax bill

$821

Estimated tax savings

$44,179

600 Bay St

Hattiesburg, Mississippi, 39401-3935

5 bed • 4 bath • 12 guests • $343,455

Annual Revenue

$60,484

Profit (Cash Flow)

$15,781

Cap Rate

11.3%

Annual Revenue

$60,484

AirDNA projects $240/night at 69% occupancy ($60,484)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.15% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.15%

Cap Rate

11.33%

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

$16,301

Deductible property tax

$3,400

Your total deduction

$33,731

Your adjusted annual income

$150,000 - $33,731 = $116,269

Taxes on $116,269 (30%)

$34,881

Your old tax bill

$45,000

Your new tax bill

$34,881

Estimated tax savings

$10,119

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