BNBCalc.com Investment Analysis Report of 10 McGrath Ct, Stonington, CT 06378, USA

4 bed • 4 bath • 14 guests • $700,000

BNB

Calc

Return Metrics

30.32% 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

30.32%

Cap Rate

14.19%

Return on Investment

46.52%

Annual Revenue

$129,932

AirDNA projects $539/night at 66% occupancy ($129,931).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,548

Annual Expenses

$30,571

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,783

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,083

Management & Platform Fees

$325

Platform Fee (i.e. Airbnb)

$325

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$329,435

Profit on this property

$99,361

Your total deduction

$270,227

So, your new taxable income is your previous income minus your total deduction ($150,000 - $270,227)

-$120,227

Your old tax bill

$45,000

Your new tax bill

-$36,068

Estimated tax savings

$81,068

10 McGrath Ct Stonington, Connecticut, 06378-1008

4 bed • 4 bath • 14 guests • $700,000

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

$129,932

Profit (Cash Flow)

$52,153

Cap Rate

14.2%

Annual Revenue

$129,932

AirDNA projects $539/night at 66% occupancy ($129,932)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.32% 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

30.32%

Cap Rate

14.19%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$45,779

Your adjusted annual income

$150,000 - $45,779 = $104,221

Taxes on $104,221 (30%)

$31,266

Your old tax bill

$45,000

Your new tax bill

$31,266

Estimated tax savings

$13,734

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