BNBCalc.com Investment Analysis Report of Alton Rd, Alton, UT 84710, USA

2 bed • 3 bath • 6 guests • $619,000

BNB

Calc

Return Metrics

-18.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-18.71%

Cap Rate

2.23%

Return on Investment

-2.18%

Annual Revenue

$31,637

AirDNA projects $122/night at 71% occupancy ($31,637).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,483

Annual Expenses

$17,793

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$964

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$264

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

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

$29,378

Deductible property tax

$6,128

Est. Depreciation Value

$289,409

Profit on this property

$13,845

Your total deduction

$311,071

So, your new taxable income is your previous income minus your total deduction ($150,000 - $311,071)

-$161,071

Your old tax bill

$45,000

Your new tax bill

-$48,321

Estimated tax savings

$93,321

property-location

Alton Rd Alton, Utah, 84710

2 bed • 3 bath • 6 guests • $619,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$31,637

Profit (Cash Flow)

-$27,903

Cap Rate

2.2%

Annual Revenue

$31,637

AirDNA projects $122/night at 71% occupancy ($31,637).

Occupancy Rate

Avg Daily Rate

Return Metrics

-18.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-18.71%

Cap Rate

2.23%

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 est deduction will be...

Deductible mortgage interest

$29,378

Deductible property tax

$6,128

Your total deduction

$113,929

Your adjusted annual income

$150,000 - $113,929 = $36,071

Taxes on $36,071 (30%)

$10,821

Your old tax bill

$45,000

Your new tax bill

$10,821

Estimated tax savings

$34,179

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 recomend LearnLikeACPA.com