BNBCalc.com Investment Analysis Report of Via Laura Mantegazza, 00152 Roma RM, Italy

2 bed • 1 bath • 5 guests • $350,000

BNB

Calc

Return Metrics

-14.92% 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

-14.92%

Cap Rate

3.04%

Return on Investment

1.14%

Annual Revenue

$28,252

AirDNA projects $119/night at 65% occupancy ($28,251).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,466

Annual Expenses

$17,593

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$935

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$235

Management & Platform Fees

$71

Platform Fee (i.e. Airbnb)

$71

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$165,197

Profit on this property

$10,659

Your total deduction

$174,615

So, your new taxable income is your previous income minus your total deduction ($150,000 - $174,615)

-$24,615

Your old tax bill

$45,000

Your new tax bill

-$7,384

Estimated tax savings

$52,384

Via Laura Mantegazza

Roma, Lazio, 00152

2 bed • 1 bath • 5 guests • $350,000

Annual Revenue

$28,252

Profit (Cash Flow)

-$12,945

Cap Rate

3.0%

Annual Revenue

$28,252

AirDNA projects $119/night at 65% occupancy ($28,252)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.92% 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

-14.92%

Cap Rate

3.04%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$62,055

Your adjusted annual income

$150,000 - $62,055 = $87,945

Taxes on $87,945 (30%)

$26,384

Your old tax bill

$45,000

Your new tax bill

$26,384

Estimated tax savings

$18,616

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