BNBCalc.com Investment Analysis Report of 69153 Chestnut Pl, Sisters, OR 97759, USA

3 bed • 4 bath • 10 guests • $1,400,000

BNB

Calc

Return Metrics

-13.36% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.36%

Cap Rate

3.58%

Return on Investment

3.48%

Annual Revenue

$73,421

AirDNA projects $437/night at 46% occupancy ($73,421).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,935

Annual Expenses

$23,225

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,312

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$612

Management & Platform Fees

$184

Platform Fee (i.e. Airbnb)

$184

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

$66,445

Deductible property tax

$13,860

Est. Depreciation Value

$650,550

Profit on this property

$50,197

Your total deduction

$680,659

So, your new taxable income is your previous income minus your total deduction ($150,000 - $680,659)

-$530,659

Your old tax bill

$45,000

Your new tax bill

-$159,198

Estimated tax savings

$204,198

69153 Chestnut Pl Sisters, Oregon, 97759-9695

3 bed • 4 bath • 10 guests • $1,400,000

Annual Revenue

$73,421

Profit (Cash Flow)

-$44,231

Cap Rate

3.6%

Annual Revenue

$73,421

AirDNA projects $437/night at 46% occupancy ($73,421)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.36% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.36%

Cap Rate

3.58%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$237,587

Your adjusted annual income

$150,000 - $237,587 = -$87,587

Taxes on -$87,587 (30%)

-$26,276

Your old tax bill

$45,000

Your new tax bill

-$26,276

Estimated tax savings

$71,276

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