BNBCalc.com Investment Analysis Report of Via Romana, 50052 Certaldo FI, Italia

1 bed • 1 bath • 3 guests • $40,000

BNB

Calc

Return Metrics

17.69% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.69%

Cap Rate

12.66%

Return on Investment

29.53%

Annual Revenue

$21,549

AirDNA projects $77/night at 59% occupancy ($16,593).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,373

Annual Expenses

$16,481

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$880

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$180

Management & Platform Fees

$54

Platform Fee (i.e. Airbnb)

$54

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

$1,898

Deductible property tax

$396

Est. Depreciation Value

$21,143

Profit on this property

$5,068

Your total deduction

$18,369

So, your new taxable income is your previous income minus your total deduction ($150,000 - $18,369)

$131,631

Your old tax bill

$45,000

Your new tax bill

$39,489

Estimated tax savings

$5,511

Via Romana Certaldo, Toscana, 50052

1 bed • 1 bath • 3 guests • $40,000

Annual Revenue

$21,549

Profit (Cash Flow)

$2,380

Cap Rate

12.7%

Annual Revenue

$21,549

AirDNA projects $77/night at 59% occupancy ($16,593)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.69% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.69%

Cap Rate

12.66%

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

$1,898

Deductible property tax

$396

Your total deduction

$3,921

Your adjusted annual income

$150,000 - $3,921 = $146,079

Taxes on $146,079 (30%)

$43,824

Your old tax bill

$45,000

Your new tax bill

$43,824

Estimated tax savings

$1,176

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