BNBCalc.com Investment Analysis Report of Intrarea Horbotei, București, Romania

1 bed • 1 bath • 2 guests • $70,000

BNB

Calc

Return Metrics

25.28% 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

25.28%

Cap Rate

8.46%

Return on Investment

157.8%

Annual Revenue

$10,738

AirDNA projects $42/night at 62% occupancy ($9,510).

Revenue Percentile

Operating Expenses

Monthly Expenses

$401

Annual Expenses

$4,816

Utilities

$181

Internet + TV

$10

Water/Sewer

$50

Garbage

$50

Electric

$50

Gas

$20

Other

$1

Maintenance

$193

Property Insurance

$1

HOA

$0

Landscaping

$1

Ongoing Repairs

$1

Supplies

$1

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$89

Management & Platform Fees

$27

Platform Fee (i.e. Airbnb)

$27

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

$3,523

Deductible property tax

$770

Est. Depreciation Value

$32,399

Profit on this property

$5,922

Your total deduction

$30,770

So, your new taxable income is your previous income minus your total deduction ($150,000 - $30,770)

$119,230

Your old tax bill

$45,000

Your new tax bill

$35,769

Estimated tax savings

$9,231

Intrarea Horbotei

București, București

1 bed • 1 bath • 2 guests • $70,000

Annual Revenue

$10,738

Profit (Cash Flow)

$594

Cap Rate

8.5%

Annual Revenue

$10,738

AirDNA projects $42/night at 62% occupancy ($9,511)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.28% 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

25.28%

Cap Rate

8.46%

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

$3,523

Deductible property tax

$770

Your total deduction

$8,706

Your adjusted annual income

$150,000 - $8,706 = $141,294

Taxes on $141,294 (30%)

$42,388

Your old tax bill

$45,000

Your new tax bill

$42,388

Estimated tax savings

$2,612

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