BNBCalc.com Investment Analysis Report of 925 W Vance Dr, Kanab, UT 84741, USA

4 bed • 2 bath • 10 guests • $495,000

BNB

Calc

Return Metrics

-9.05% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-9.05%

Cap Rate

4.47%

Return on Investment

6.8%

Annual Revenue

$41,159

AirDNA projects $191/night at 59% occupancy ($41,159).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,586

Annual Expenses

$19,031

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,043

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$343

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$23,493

Deductible property tax

$4,900

Est. Depreciation Value

$234,699

Profit on this property

$22,129

Your total deduction

$240,964

So, your new taxable income is your previous income minus your total deduction ($150,000 - $240,964)

-$90,964

Your old tax bill

$45,000

Your new tax bill

-$27,289

Estimated tax savings

$72,289

925 W Vance Dr

Kanab, Utah, 84741-6346

4 bed • 2 bath • 10 guests • $495,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$41,159

Profit (Cash Flow)

-$11,255

Cap Rate

4.5%

Annual Revenue

$41,159

AirDNA projects $191/night at 59% occupancy ($41,159)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.05% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.05%

Cap Rate

4.47%

Return on Investment

6.8%

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

$23,493

Deductible property tax

$4,900

Your total deduction

$81,028

Your adjusted annual income

$150,000 - $81,028 = $68,972

Taxes on $68,972 (30%)

$20,692

Your old tax bill

$45,000

Your new tax bill

$20,692

Estimated tax savings

$24,308

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