BNBCalc.com Investment Analysis Report of 7096 MN-61, Tofte, MN 55615, USA

6 bed • 4 bath • 16 guests • $1,475,000

BNB

Calc

Return Metrics

47.29% 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

47.29%

Cap Rate

11.38%

Return on Investment

100.22%

Annual Revenue

$232,843

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,412

Annual Expenses

$64,950

Utilities

$2,190

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$450

Other

$1,250

Maintenance

$2,640

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,940

Management & Platform Fees

$582

Platform Fee (i.e. Airbnb)

$582

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

$81,381

Deductible property tax

$14,602

Est. Depreciation Value

$703,652

Profit on this property

$167,893

Your total deduction

$631,742

So, your new taxable income is your previous income minus your total deduction ($150,000 - $631,742)

-$481,742

Your old tax bill

$45,000

Your new tax bill

-$144,523

Estimated tax savings

$189,523

7096 MN-61

Tofte, Minnesota, 55615

6 bed • 4 bath • 16 guests • $1,475,000

Annual Revenue

$232,843

Profit (Cash Flow)

$54,601

Cap Rate

11.4%

Annual Revenue

$232,843
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

47.29% 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

47.29%

Cap Rate

11.38%

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

$81,381

Deductible property tax

$14,602

Your total deduction

$152,158

Your adjusted annual income

$150,000 - $152,158 = -$2,158

Taxes on -$2,158 (30%)

-$647

Your old tax bill

$45,000

Your new tax bill

-$647

Estimated tax savings

$45,647

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