BNBCalc.com Investment Analysis Report of 636 Savage St, Baltimore, MD 21224, USA

1 bed • 1.5 bath • 3 guests • $180,000

BNB

Calc

Return Metrics

26.63% 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

26.63%

Cap Rate

14.26%

Return on Investment

41.61%

Annual Revenue

$45,517

AirDNA projects $134/night at 63% occupancy ($30,833).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,653

Annual Expenses

$19,837

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,079

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$379

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$10,001

Deductible property tax

$1,980

Est. Depreciation Value

$85,702

Profit on this property

$25,680

Your total deduction

$72,003

So, your new taxable income is your previous income minus your total deduction ($150,000 - $72,003)

$77,997

Your old tax bill

$45,000

Your new tax bill

$23,399

Estimated tax savings

$21,601

636 Savage St

Baltimore, Maryland, 21224-4619

1 bed • 1.5 bath • 3 guests • $180,000

Annual Revenue

$45,517

Profit (Cash Flow)

$12,192

Cap Rate

14.3%

Annual Revenue

$45,517

AirDNA projects $134/night at 63% occupancy ($30,834)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.63% 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

26.63%

Cap Rate

14.26%

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

$10,001

Deductible property tax

$1,980

Your total deduction

$13,595

Your adjusted annual income

$150,000 - $13,595 = $136,405

Taxes on $136,405 (30%)

$40,922

Your old tax bill

$45,000

Your new tax bill

$40,922

Estimated tax savings

$4,078

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