BNBCalc.com Investment Analysis Report of 64060 E Brightwood Loop Rd, Brightwood, OR 97011, USA

4 bed • 3 bath • 10 guests • $620,000

BNB

Calc

Return Metrics

43.45% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.9%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

43.45%

Cap Rate

14.28%

Return on Investment

70.23%

Annual Revenue

$116,663

AirDNA projects $507/night at 63% occupancy ($116,662).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,343

Annual Expenses

$28,114

Utilities

$379

Internet + TV

$120

Water/Sewer

$0

Garbage

$50

Electric

$150

Gas

$9

Other

$50

Maintenance

$1,672

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$972

Management & Platform Fees

$292

Platform Fee (i.e. Airbnb)

$292

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

$34,240

Deductible property tax

$6,820

Est. Depreciation Value

$301,390

Profit on this property

$88,548

Your total deduction

$253,901

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,901)

-$103,901

Your old tax bill

$45,000

Your new tax bill

-$31,170

Estimated tax savings

$76,170

64060 E Brightwood Loop Rd Mount Hood Village, Oregon, 97011-8701

4 bed • 3 bath • 10 guests • $620,000

Annual Revenue

$116,663

Profit (Cash Flow)

$40,392

Cap Rate

14.3%

Annual Revenue

$116,663

AirDNA projects $507/night at 63% occupancy ($116,663)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.45% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.9%

Revenue Appreciation

0%

Cash on Cash Return

43.45%

Cap Rate

14.28%

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

$34,240

Deductible property tax

$6,820

Your total deduction

$48,381

Your adjusted annual income

$150,000 - $48,381 = $101,619

Taxes on $101,619 (30%)

$30,486

Your old tax bill

$45,000

Your new tax bill

$30,486

Estimated tax savings

$14,514

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