BNBCalc.com Investment Analysis Report of 990 Clover Ln, Tetonia, ID 83452, USA

5 bed • 3.5 bath • 10 guests • $900,000

BNB

Calc

Return Metrics

33.27% 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

33.27%

Cap Rate

14.87%

Return on Investment

49.57%

Annual Revenue

$169,594

AirDNA projects $787/night at 59% occupancy ($169,593).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,977

Annual Expenses

$35,727

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,113

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,413

Management & Platform Fees

$424

Platform Fee (i.e. Airbnb)

$424

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,748

Profit on this property

$133,867

Your total deduction

$340,506

So, your new taxable income is your previous income minus your total deduction ($150,000 - $340,506)

-$190,506

Your old tax bill

$45,000

Your new tax bill

-$57,152

Estimated tax savings

$102,152

990 Clover Ln

Tetonia, Idaho, 83452

5 bed • 3.5 bath • 10 guests • $900,000

Annual Revenue

$169,594

Profit (Cash Flow)

$73,159

Cap Rate

14.9%

Annual Revenue

$169,594

AirDNA projects $787/night at 59% occupancy ($169,594)

Occupancy Rate

Avg Daily Rate

Return Metrics

33.27% 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

33.27%

Cap Rate

14.87%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$52,498

Your adjusted annual income

$150,000 - $52,498 = $97,502

Taxes on $97,502 (30%)

$29,251

Your old tax bill

$45,000

Your new tax bill

$29,251

Estimated tax savings

$15,749

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