BNBCalc.com Investment Analysis Report of W10925 W Harmony Dr, Lodi, WI 53555, USA

4 bed • 2 bath • 10 guests • $400,000

BNB

Calc

Return Metrics

25.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.18%

Cap Rate

18.23%

Return on Investment

33.91%

Annual Revenue

$99,558

AirDNA projects $413/night at 66% occupancy ($99,558).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,219

Annual Expenses

$26,623

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,530

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$830

Management & Platform Fees

$249

Platform Fee (i.e. Airbnb)

$249

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$242,146

Profit on this property

$72,936

Your total deduction

$192,154

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,154)

-$42,154

Your old tax bill

$45,000

Your new tax bill

-$12,646

Estimated tax savings

$57,646

W10925 W Harmony Dr Lodi, Wisconsin, 53555-1516

4 bed • 2 bath • 10 guests • $400,000

Annual Revenue

$99,558

Profit (Cash Flow)

$45,960

Cap Rate

18.2%

Annual Revenue

$99,558

AirDNA projects $413/night at 66% occupancy ($99,558)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.18%

Cap Rate

18.23%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$26,170

Your adjusted annual income

$150,000 - $26,170 = $123,830

Taxes on $123,830 (30%)

$37,149

Your old tax bill

$45,000

Your new tax bill

$37,149

Estimated tax savings

$7,851

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