BNBCalc.com Investment Analysis Report of Mljekarska ul. 29, 10000, Zagreb, Hrvatska

2 bed • 1 bath • 6 guests • $1

BNB

Calc

Return Metrics

174.42% 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

174.42%

Cap Rate

1,090,226.8%

Return on Investment

174.43%

Annual Revenue

$19,869

AirDNA projects $55/night at 64% occupancy ($12,856).

Revenue Percentile

Operating Expenses

Monthly Expenses

$747

Annual Expenses

$8,967

Utilities

$182

Internet + TV

$1

Water/Sewer

$70

Garbage

$1

Electric

$60

Gas

$30

Other

$20

Maintenance

$516

Property Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$166

Management & Platform Fees

$50

Platform Fee (i.e. Airbnb)

$50

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

$0

Est. Depreciation Value

$4,000

Profit on this property

$10,902

Your total deduction

-$6,902

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$6,902)

$156,902

Your old tax bill

$45,000

Your new tax bill

$47,071

Estimated tax savings

-$2,071

Mljekarska ul. 29

Zagreb, Grad Zagreb, 10000

2 bed • 1 bath • 6 guests • $1

Annual Revenue

$19,869

Profit (Cash Flow)

$10,902

Cap Rate

1090226.8%

Annual Revenue

$19,869

AirDNA projects $55/night at 64% occupancy ($12,857)

Occupancy Rate

Avg Daily Rate

Return Metrics

174.42% 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

174.42%

Cap Rate

1,090,226.8%

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

$0

Your total deduction

-$9,702

Your adjusted annual income

$150,000 - -$9,702 = $159,702

Taxes on $159,702 (30%)

$47,911

Your old tax bill

$45,000

Your new tax bill

$47,911

Estimated tax savings

-$2,911

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