BNBCalc.com Investment Analysis Report of 6182 County Rd 210, Knox, IN 46534, USA

5 bed • 3 bath • 10 guests • $625,000

BNB

Calc

Return Metrics

30.58% 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

30.58%

Cap Rate

14.4%

Return on Investment

46.49%

Annual Revenue

$118,514

AirDNA projects $832/night at 37% occupancy ($112,436).

User selected values for this report: 39% occupancy rate, $832 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,374

Annual Expenses

$28,487

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,688

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$988

Management & Platform Fees

$296

Platform Fee (i.e. Airbnb)

$296

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$205,963

Profit on this property

$90,028

Your total deduction

$151,786

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,786)

-$1,786

Your old tax bill

$45,000

Your new tax bill

-$536

Estimated tax savings

$45,536

property-location

6182 County Rd 210 Knox, Indiana, 46534

5 bed • 3 bath • 10 guests

Est. $2,998/mo

Agent

Inquire about this property

Contact Agent

$118,514

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

30.58%

Cap Rate

14.4%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$29,663

Deductible property tax

$6,187

Your total deduction

$13,109

Your adjusted annual income

$150,000 - $13,109 = $136,891

Taxes on $136,891 (30%)

$41,067

Your old tax bill

$45,000

Your new tax bill

$41,067

Estimated tax savings

$3,933

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com