BNBCalc.com Investment Analysis Report of 10 Galavotti Ave, Wareham, MA 02571, USA

3 bed • 1 bath • 4 guests • $320,000

BNB

Calc

Return Metrics

9.72% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.72%

Cap Rate

9.22%

Return on Investment

25.29%

Annual Revenue

$49,673

AirDNA projects $230/night at 74% occupancy ($62,164).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,678

Annual Expenses

$20,138

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,114

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$414

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$152,661

Profit on this property

$29,536

Your total deduction

$141,480

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,480)

$8,520

Your old tax bill

$45,000

Your new tax bill

$2,556

Estimated tax savings

$42,444

10 Galavotti Ave Wareham, Massachusetts, 02571-2524

3 bed • 1 bath • 4 guests • $320,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$49,673

Profit (Cash Flow)

$7,960

Cap Rate

9.2%

Annual Revenue

$49,673

AirDNA projects $230/night at 74% occupancy ($62,165)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.72% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.72%

Cap Rate

9.22%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$37,432

Your adjusted annual income

$150,000 - $37,432 = $112,568

Taxes on $112,568 (30%)

$33,770

Your old tax bill

$45,000

Your new tax bill

$33,770

Estimated tax savings

$11,230

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