BNBCalc.com Investment Analysis Report of Avenida Principal, 94, 03590 Altea, Alicante, Spanje

2 bed • 1 bath • 4 guests • $150,000

BNB

Calc

Return Metrics

6.42% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.42%

Cap Rate

6.98%

Return on Investment

9.22%

Annual Revenue

$22,280

AirDNA projects $127/night at 61% occupancy ($28,295).

Revenue Percentile

Operating Expenses

Monthly Expenses

$984

Annual Expenses

$11,803

Utilities

$255

Internet + TV

$30

Water/Sewer

$30

Garbage

$15

Electric

$80

Gas

$0

Other

$100

Maintenance

$261

Property Insurance

$25

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$50

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$186

Management & Platform Fees

$468

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$468

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

$0

Deductible property tax

$150

Est. Depreciation Value

$73,085

Profit on this property

$10,477

Your total deduction

$62,757

So, your new taxable income is your previous income minus your total deduction ($150,000 - $62,757)

$87,243

Your old tax bill

$45,000

Your new tax bill

$26,173

Estimated tax savings

$18,827

94 Avenida Principal

Altea, Comunidad Valenciana, 03590

2 bed • 1 bath • 4 guests • $150,000

Annual Revenue

$22,280

Profit (Cash Flow)

$10,333

Cap Rate

7.0%

Annual Revenue

$22,280

AirDNA projects $127/night at 61% occupancy ($28,295)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.42% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.42%

Cap Rate

6.98%

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

$0

Deductible property tax

$150

Your total deduction

$12,917

Your adjusted annual income

$150,000 - $12,917 = $137,083

Taxes on $137,083 (30%)

$41,125

Your old tax bill

$45,000

Your new tax bill

$41,125

Estimated tax savings

$3,875

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