BNBCalc.com Investment Analysis Report of 7316 NW 85th Terrace, Kansas City, MO 64153, USA

3 bed • 3 bath • 12 guests • $270,000

BNB

Calc

Return Metrics

48.86% 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

48.86%

Cap Rate

19.56%

Return on Investment

64.04%

Annual Revenue

$76,446

AirDNA projects $299/night at 70% occupancy ($76,445).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,968

Annual Expenses

$23,618

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,337

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$637

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

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

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$129,952

Profit on this property

$52,828

Your total deduction

$92,612

So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,612)

$57,388

Your old tax bill

$45,000

Your new tax bill

$17,216

Estimated tax savings

$27,784

7316 NW 85th Terrace

Kansas City, Missouri, 64153-3704

3 bed • 3 bath • 12 guests • $270,000

Annual Revenue

$76,446

Profit (Cash Flow)

$34,624

Cap Rate

19.6%

Annual Revenue

$76,446

AirDNA projects $299/night at 70% occupancy ($76,446)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.86% 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

48.86%

Cap Rate

19.56%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$4,020

Your adjusted annual income

$150,000 - $4,020 = $145,980

Taxes on $145,980 (30%)

$43,794

Your old tax bill

$45,000

Your new tax bill

$43,794

Estimated tax savings

$1,206

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