BNBCalc.com Investment Analysis Report of 722 Chestnut St, Emporia, KS 66801, USA

3 bed • 1 bath • 5 guests • $80,000

BNB

Calc

Return Metrics

72.53% 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

72.53%

Cap Rate

30.89%

Return on Investment

84.48%

Annual Revenue

$44,136

AirDNA projects $159/night at 62% occupancy ($36,005).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,618

Annual Expenses

$19,418

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$3,797

Deductible property tax

$792

Est. Depreciation Value

$42,125

Profit on this property

$24,718

Your total deduction

$21,996

So, your new taxable income is your previous income minus your total deduction ($150,000 - $21,996)

$128,004

Your old tax bill

$45,000

Your new tax bill

$38,401

Estimated tax savings

$6,599

722 Chestnut St Emporia, Kansas, 66801-2541

3 bed • 1 bath • 5 guests • $80,000

Annual Revenue

$44,136

Profit (Cash Flow)

$19,330

Cap Rate

30.9%

Annual Revenue

$44,136

AirDNA projects $159/night at 62% occupancy ($36,006)

Occupancy Rate

Avg Daily Rate

Return Metrics

72.53% 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

72.53%

Cap Rate

30.89%

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

$3,797

Deductible property tax

$792

Your total deduction

-$6,788

Your adjusted annual income

$150,000 - -$6,788 = $156,788

Taxes on $156,788 (30%)

$47,037

Your old tax bill

$45,000

Your new tax bill

$47,037

Estimated tax savings

-$2,037

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