BNBCalc.com Investment Analysis Report of Strada Vânători 10, București, Romania

1 bed • 1 bath • 2 guests • $90,000

BNB

Calc

Return Metrics

-36.32% 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

-36.32%

Cap Rate

-3.33%

Return on Investment

-21.95%

Annual Revenue

$12,272

AirDNA projects $48/night at 70% occupancy ($12,272).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,273

Annual Expenses

$15,275

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$802

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$102

Management & Platform Fees

$31

Platform Fee (i.e. Airbnb)

$31

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

$4,271

Deductible property tax

$891

Est. Depreciation Value

$44,171

Loss on this property

-$3,003

Your total deduction

$52,336

So, your new taxable income is your previous income minus your total deduction ($150,000 - $52,336)

$97,664

Your old tax bill

$45,000

Your new tax bill

$29,299

Estimated tax savings

$15,701

Strada Vânători 10

București, București

1 bed • 1 bath • 2 guests • $90,000

Annual Revenue

$12,272

Profit (Cash Flow)

-$9,063

Cap Rate

-3.3%

Annual Revenue

$12,272

AirDNA projects $48/night at 70% occupancy ($12,272)

Occupancy Rate

Avg Daily Rate

Return Metrics

-36.32% 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

-36.32%

Cap Rate

-3.33%

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

$4,271

Deductible property tax

$891

Your total deduction

$22,208

Your adjusted annual income

$150,000 - $22,208 = $127,792

Taxes on $127,792 (30%)

$38,337

Your old tax bill

$45,000

Your new tax bill

$38,337

Estimated tax savings

$6,663

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