BNBCalc.com Investment Analysis Report of Strada Pădurii, Cluj-Napoca, Romania

2 bed • 1 bath • 4 guests • $100,000

BNB

Calc

Return Metrics

-38.61% 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

-38.61%

Cap Rate

-4.75%

Return on Investment

-24.67%

Annual Revenue

$5,844

AirDNA projects $47/night at 63% occupancy ($10,814).

Revenue Percentile

Operating Expenses

Monthly Expenses

$883

Annual Expenses

$10,600

Utilities

$120

Internet + TV

$20

Water/Sewer

$30

Garbage

$10

Electric

$30

Gas

$30

Other

$0

Maintenance

$749

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$49

Management & Platform Fees

$15

Platform Fee (i.e. Airbnb)

$15

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

$4,338

Deductible property tax

$1,100

Est. Depreciation Value

$50,056

Loss on this property

-$4,756

Your total deduction

$60,250

So, your new taxable income is your previous income minus your total deduction ($150,000 - $60,250)

$89,750

Your old tax bill

$45,000

Your new tax bill

$26,925

Estimated tax savings

$18,075

Strada Pădurii

Cluj-Napoca, Județul Cluj

2 bed • 1 bath • 4 guests • $100,000

Annual Revenue

$5,844

Profit (Cash Flow)

-$11,296

Cap Rate

-4.8%

Annual Revenue

$5,844

AirDNA projects $47/night at 63% occupancy ($10,815)

Occupancy Rate

Avg Daily Rate

Return Metrics

-38.61% 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

-38.61%

Cap Rate

-4.75%

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

$4,338

Deductible property tax

$1,100

Your total deduction

$26,090

Your adjusted annual income

$150,000 - $26,090 = $123,910

Taxes on $123,910 (30%)

$37,173

Your old tax bill

$45,000

Your new tax bill

$37,173

Estimated tax savings

$7,827

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