BNBCalc.com Investment Analysis Report of H. V. Nyholms Vej 2, 2000 Frederiksberg, Denmark

2 bed • 1.5 bath • 6 guests • $700,000

BNB

Calc

Return Metrics

-14% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-14%

Cap Rate

3.39%

Return on Investment

2.65%

Annual Revenue

$43,048

AirDNA projects $166/night at 71% occupancy ($43,047).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,606

Annual Expenses

$19,276

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,059

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$359

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$326,475

Profit on this property

$23,771

Your total deduction

$342,856

So, your new taxable income is your previous income minus your total deduction ($150,000 - $342,856)

-$192,856

Your old tax bill

$45,000

Your new tax bill

-$57,857

Estimated tax savings

$102,857

2 H. V. Nyholms Vej

Frederiksberg, 2000

2 bed • 1.5 bath • 6 guests • $700,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$43,048

Profit (Cash Flow)

-$23,437

Cap Rate

3.4%

Annual Revenue

$43,048

AirDNA projects $166/night at 71% occupancy ($43,048)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14% 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

-14%

Cap Rate

3.39%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$120,480

Your adjusted annual income

$150,000 - $120,480 = $29,520

Taxes on $29,520 (30%)

$8,856

Your old tax bill

$45,000

Your new tax bill

$8,856

Estimated tax savings

$36,144

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