BNBCalc.com Investment Analysis Report of 75 Sherman Ave, Bristol, RI 02809, USA

2 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

38.92% 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

38.92%

Cap Rate

16.5%

Return on Investment

54.8%

Annual Revenue

$72,925

AirDNA projects $298/night at 67% occupancy ($72,924).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,950

Annual Expenses

$23,400

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,308

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$608

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,169

Profit on this property

$49,524

Your total deduction

$109,853

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,853)

$40,147

Your old tax bill

$45,000

Your new tax bill

$12,044

Estimated tax savings

$32,956

75 Sherman Ave

Bristol, Rhode Island, 02809-4534

2 bed • 1 bath • 4 guests • $300,000

Annual Revenue

$72,925

Profit (Cash Flow)

$29,292

Cap Rate

16.5%

Annual Revenue

$72,925

AirDNA projects $298/night at 67% occupancy ($72,925)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.92% 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

38.92%

Cap Rate

16.5%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$12,973

Your adjusted annual income

$150,000 - $12,973 = $137,027

Taxes on $137,027 (30%)

$41,108

Your old tax bill

$45,000

Your new tax bill

$41,108

Estimated tax savings

$3,892

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