BNBCalc.com Investment Analysis Report of 6037 Turtle River Ave, Las Vegas, NV 89156, USA

4 bed • 3 bath • 10 guests • $215,000

BNB

Calc

Return Metrics

917.4% 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

917.4%

Cap Rate

18%

Return on Investment

1,312.45%

Annual Revenue

$51,156

AirDNA projects $298/night at 47% occupancy ($51,156).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,038

Annual Expenses

$12,455

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$450

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$100

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$12,755

Deductible property tax

$2,129

Est. Depreciation Value

$100,494

Profit on this property

$38,701

Your total deduction

$76,676

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,676)

$73,324

Your old tax bill

$45,000

Your new tax bill

$21,997

Estimated tax savings

$23,003

6037 Turtle River Ave

Las Vegas, Nevada, 89156-4790

4 bed • 3 bath • 10 guests • $215,000

Annual Revenue

$51,156

Profit (Cash Flow)

$21,109

Cap Rate

18.0%

Annual Revenue

$51,156

AirDNA projects $298/night at 47% occupancy ($51,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

917.4% 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

917.4%

Cap Rate

18%

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

$12,755

Deductible property tax

$2,129

Your total deduction

$8,221

Your adjusted annual income

$150,000 - $8,221 = $141,779

Taxes on $141,779 (30%)

$42,534

Your old tax bill

$45,000

Your new tax bill

$42,534

Estimated tax savings

$2,466

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