BNBCalc.com Investment Analysis Report of Regatta Bay Dr, Village of Four Seasons, MO 65049, USA

3 bed • 3 bath • 8 guests • $365,000

BNB

Calc

Return Metrics

6.76% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.76%

Cap Rate

8.11%

Return on Investment

9.6%

Annual Revenue

$49,783

AirDNA projects $235/night at 55% occupancy ($47,207).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,679

Annual Expenses

$20,152

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,115

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$415

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$3,613

Est. Depreciation Value

$173,706

Profit on this property

$29,631

Your total deduction

$147,688

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,688)

$2,312

Your old tax bill

$45,000

Your new tax bill

$693

Estimated tax savings

$44,307

Regatta Bay Dr

Village of Four Seasons, Missouri, 65049

3 bed • 3 bath • 8 guests • $365,000

Annual Revenue

$49,783

Profit (Cash Flow)

$26,019

Cap Rate

8.1%

Annual Revenue

$49,783

AirDNA projects $235/night at 55% occupancy ($47,208)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.76% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.76%

Cap Rate

8.11%

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

$3,613

Your total deduction

$29,304

Your adjusted annual income

$150,000 - $29,304 = $120,696

Taxes on $120,696 (30%)

$36,209

Your old tax bill

$45,000

Your new tax bill

$36,209

Estimated tax savings

$8,791

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