BNBCalc.com Investment Analysis Report of 76 W Allenton Rd, North Kingstown, RI 02852, USA

4 bed • 3.5 bath • 12 guests • $450,000

BNB

Calc

Return Metrics

27.22% 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

27.22%

Cap Rate

13.66%

Return on Investment

42.89%

Annual Revenue

$86,398

AirDNA projects $415/night at 57% occupancy ($86,398).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,076

Annual Expenses

$24,912

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,420

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$720

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$214,214

Profit on this property

$61,487

Your total deduction

$178,540

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,540)

-$28,540

Your old tax bill

$45,000

Your new tax bill

-$8,562

Estimated tax savings

$53,562

76 W Allenton Rd

North Kingstown, Rhode Island, 02852-5934

4 bed • 3.5 bath • 12 guests • $450,000

Annual Revenue

$86,398

Profit (Cash Flow)

$31,139

Cap Rate

13.7%

Annual Revenue

$86,398

AirDNA projects $415/night at 57% occupancy ($86,398)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.22% 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

27.22%

Cap Rate

13.66%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$32,548

Your adjusted annual income

$150,000 - $32,548 = $117,452

Taxes on $117,452 (30%)

$35,236

Your old tax bill

$45,000

Your new tax bill

$35,236

Estimated tax savings

$9,764

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