BNBCalc.com Investment Analysis Report of 7330 Better Hours Ct, Columbia, MD 21045, USA

4 bed • 2 bath • 10 guests • $366,000

BNB

Calc

Return Metrics

16.55% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

5.7%

Revenue Appreciation:

Cash on Cash Return

16.55%

Cap Rate

9.03%

Return on Investment

116.7%

Annual Revenue

$53,998

AirDNA projects $264/night at 56% occupancy ($53,997).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,745

Annual Expenses

$20,940

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,150

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$450

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

Property Manager Fee

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

$20,845

Deductible property tax

$3,623

Est. Depreciation Value

$175,286

Profit on this property

$33,058

Your total deduction

$166,697

So, your new taxable income is your previous income minus your total deduction ($150,000 - $166,697)

-$16,697

Your old tax bill

$45,000

Your new tax bill

-$5,009

Estimated tax savings

$50,009

7330 Better Hours Ct Columbia, Maryland, 21045-5234

4 bed • 2 bath • 10 guests • $366,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$53,998

Profit (Cash Flow)

$4,162

Cap Rate

9.0%

Annual Revenue

$53,998

AirDNA projects $264/night at 56% occupancy ($53,997).

Occupancy Rate

Avg Daily Rate

Return Metrics

16.55% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

5.7%

Revenue Appreciation

Cash on Cash Return

16.55%

Cap Rate

9.03%

Return on Investment

116.7%

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 est deduction will be...

Deductible mortgage interest

$20,845

Deductible property tax

$3,623

Your total deduction

$47,215

Your adjusted annual income

$150,000 - $47,215 = $102,785

Taxes on $102,785 (30%)

$30,835

Your old tax bill

$45,000

Your new tax bill

$30,835

Estimated tax savings

$14,165

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 recomend LearnLikeACPA.com