BNBCalc.com Investment Analysis Report of Gran Couva Main Rd, Preysal, Trinidad and Tobago

6 bed • 2.5 bath • 10 guests • $2,000,000

BNB

Calc

Return Metrics

31.72% 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

31.72%

Cap Rate

32.02%

Return on Investment

34.72%

Annual Revenue

$821,799

AirDNA projects $104/night at 38% occupancy ($14,434).

Revenue Percentile

Operating Expenses

Monthly Expenses

$15,112

Annual Expenses

$181,340

Utilities

$3,100

Internet + TV

$500

Water/Sewer

$800

Garbage

$0

Electric

$1,500

Gas

$0

Other

$300

Maintenance

$9,957

Property Insurance

$1,500

HOA

$0

Landscaping

$300

Ongoing Repairs

$800

Supplies

$1,500

Software

$500

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$5,357

Management & Platform Fees

$2,054

Platform Fee (i.e. Airbnb)

$2,054

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

$0

Deductible property tax

$6,000

Est. Depreciation Value

$921,128

Profit on this property

$640,459

Your total deduction

$286,669

So, your new taxable income is your previous income minus your total deduction ($150,000 - $286,669)

-$136,669

Your old tax bill

$45,000

Your new tax bill

-$41,001

Estimated tax savings

$86,001

Gran Couva Main Rd

Preysal, Couva-Tabaquite-Talparo Regional Corporation

6 bed • 2.5 bath • 10 guests • $2,000,000

Annual Revenue

$821,799

Profit (Cash Flow)

$634,459

Cap Rate

32.0%

Annual Revenue

$821,799

AirDNA projects $104/night at 38% occupancy ($14,434)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.72% 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

31.72%

Cap Rate

32.02%

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

$6,000

Your total deduction

-$340,531

Your adjusted annual income

$150,000 - -$340,531 = $490,531

Taxes on $490,531 (30%)

$147,159

Your old tax bill

$45,000

Your new tax bill

$147,159

Estimated tax savings

-$102,159

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