BNBCalc.com Investment Analysis Report of 8888 Franklin Ave, Lakeview, OH 43331, USA

4 bed • 2 bath • 8 guests • $340,000

BNB

Calc

Return Metrics

98.89% 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

98.89%

Cap Rate

29.51%

Return on Investment

116.18%

Annual Revenue

$131,086

AirDNA projects $485/night at 74% occupancy ($131,086).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,560

Annual Expenses

$30,721

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,792

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,092

Management & Platform Fees

$328

Platform Fee (i.e. Airbnb)

$328

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

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$156,656

Profit on this property

$100,365

Your total deduction

$75,794

So, your new taxable income is your previous income minus your total deduction ($150,000 - $75,794)

$74,206

Your old tax bill

$45,000

Your new tax bill

$22,262

Estimated tax savings

$22,738

8888 Franklin Ave

Lakeview, Ohio, 43331-9340

4 bed • 2 bath • 8 guests • $340,000

Annual Revenue

$131,086

Profit (Cash Flow)

$77,433

Cap Rate

29.5%

Annual Revenue

$131,086

AirDNA projects $485/night at 74% occupancy ($131,086)

Occupancy Rate

Avg Daily Rate

Return Metrics

98.89% 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

98.89%

Cap Rate

29.51%

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

$16,137

Deductible property tax

$3,366

Your total deduction

-$30,875

Your adjusted annual income

$150,000 - -$30,875 = $180,875

Taxes on $180,875 (30%)

$54,263

Your old tax bill

$45,000

Your new tax bill

$54,263

Estimated tax savings

-$9,263

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