BNBCalc.com Investment Analysis Report of 8214 Blucksberg Mountain Rd, Sturgis, SD 57785, USA

3 bed • 2 bath • 6 guests • $360,000

BNB

Calc

Return Metrics

21.45% 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

21.45%

Cap Rate

9.26%

Return on Investment

104.44%

Annual Revenue

$54,056

AirDNA projects $296/night at 50% occupancy ($54,056).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,726

Annual Expenses

$20,707

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,150

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$450

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

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

$18,117

Deductible property tax

$3,960

Est. Depreciation Value

$171,243

Profit on this property

$33,349

Your total deduction

$159,971

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,971)

-$9,971

Your old tax bill

$45,000

Your new tax bill

-$2,991

Estimated tax savings

$47,991

8214 Blucksberg Mountain Rd

Sturgis, South Dakota, 57785-2813

3 bed • 2 bath • 6 guests • $360,000

Annual Revenue

$54,056

Profit (Cash Flow)

$4,141

Cap Rate

9.3%

Annual Revenue

$54,056

AirDNA projects $296/night at 50% occupancy ($54,056)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.45% 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

21.45%

Cap Rate

9.26%

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

$18,117

Deductible property tax

$3,960

Your total deduction

$43,267

Your adjusted annual income

$150,000 - $43,267 = $106,733

Taxes on $106,733 (30%)

$32,020

Your old tax bill

$45,000

Your new tax bill

$32,020

Estimated tax savings

$12,980

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