BNBCalc.com Investment Analysis Report of Place Notre Dame, 57100 Thionville, France

1 bed • 1 bath • 2 guests • $100,000

BNB

Calc

Return Metrics

-0.23% 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

-0.23%

Cap Rate

0.95%

Return on Investment

2.67%

Annual Revenue

$17,093

AirDNA projects $70/night at 79% occupancy ($20,197).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,345

Annual Expenses

$16,142

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$842

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$142

Management & Platform Fees

$43

Platform Fee (i.e. Airbnb)

$43

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

$178

Deductible property tax

$990

Est. Depreciation Value

$48,776

Profit on this property

$951

Your total deduction

$48,993

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,993)

$101,007

Your old tax bill

$45,000

Your new tax bill

$30,302

Estimated tax savings

$14,698

Place Notre Dame

Thionville, Grand Est, 57100

1 bed • 1 bath • 2 guests • $100,000

Annual Revenue

$17,093

Profit (Cash Flow)

-$249

Cap Rate

1.0%

Annual Revenue

$17,093

AirDNA projects $70/night at 79% occupancy ($20,198)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.23% 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

-0.23%

Cap Rate

0.95%

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

$178

Deductible property tax

$990

Your total deduction

$15,729

Your adjusted annual income

$150,000 - $15,729 = $134,271

Taxes on $134,271 (30%)

$40,281

Your old tax bill

$45,000

Your new tax bill

$40,281

Estimated tax savings

$4,719

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