BNBCalc.com Investment Analysis Report of 607 Grace St, Albert Lea, MN 56007, USA

2 bed • 1 bath • 4 guests • $80,000

BNB

Calc

Return Metrics

15.65% 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

15.65%

Cap Rate

11.55%

Return on Investment

28.57%

Annual Revenue

$26,352

AirDNA projects $111/night at 65% occupancy ($26,352).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,425

Annual Expenses

$17,106

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$920

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$220

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

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

$3,797

Deductible property tax

$792

Est. Depreciation Value

$40,845

Profit on this property

$9,247

Your total deduction

$36,187

So, your new taxable income is your previous income minus your total deduction ($150,000 - $36,187)

$113,813

Your old tax bill

$45,000

Your new tax bill

$34,144

Estimated tax savings

$10,856

property-location

607 Grace St Albert Lea, Minnesota, 56007-2466

2 bed • 1 bath • 4 guests • $80,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$26,352

Profit (Cash Flow)

$3,859

Cap Rate

11.6%

Annual Revenue

$26,352

AirDNA projects $111/night at 65% occupancy ($26,352).

Occupancy Rate

Avg Daily Rate

Return Metrics

15.65% 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

15.65%

Cap Rate

11.55%

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

$3,797

Deductible property tax

$792

Your total deduction

$8,299

Your adjusted annual income

$150,000 - $8,299 = $141,701

Taxes on $141,701 (30%)

$42,510

Your old tax bill

$45,000

Your new tax bill

$42,510

Estimated tax savings

$2,490

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