BNBCalc.com Investment Analysis Report of 634 Wyeth St, Baltimore, MD 21230, USA

3 bed • 2 bath • 7 guests • $200,000

BNB

Calc

Return Metrics

42.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.7%

Cap Rate

11.98%

Return on Investment

85.43%

Annual Revenue

$43,281

AirDNA projects $237/night at 50% occupancy ($43,281).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,609

Annual Expenses

$19,307

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,061

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$361

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

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

$11,272

Deductible property tax

$1,980

Est. Depreciation Value

$97,553

Profit on this property

$23,975

Your total deduction

$86,830

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,830)

$63,170

Your old tax bill

$45,000

Your new tax bill

$18,951

Estimated tax savings

$26,049

634 Wyeth St Baltimore, Maryland, 21230-2522

3 bed • 2 bath • 7 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$43,281

Profit (Cash Flow)

$8,327

Cap Rate

12.0%

Annual Revenue

$43,281

AirDNA projects $237/night at 50% occupancy ($43,281).

Occupancy Rate

Avg Daily Rate

Return Metrics

42.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.7%

Cap Rate

11.98%

Return on Investment

85.43%

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

$11,272

Deductible property tax

$1,980

Your total deduction

$20,302

Your adjusted annual income

$150,000 - $20,302 = $129,698

Taxes on $129,698 (30%)

$38,909

Your old tax bill

$45,000

Your new tax bill

$38,909

Estimated tax savings

$6,091

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