BNBCalc.com Investment Analysis Report of 10093 Jeske Ave NW, Annandale, MN 55302, USA

2 bed • 1 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

-8.18% 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

-8.18%

Cap Rate

4.67%

Return on Investment

7.56%

Annual Revenue

$30,768

AirDNA projects $216/night at 58% occupancy ($45,757).

User selected values for this report: 39% occupancy rate, $216 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,493

Annual Expenses

$17,920

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$956

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$256

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$90,905

Profit on this property

$12,848

Your total deduction

$93,831

So, your new taxable income is your previous income minus your total deduction ($150,000 - $93,831)

$56,169

Your old tax bill

$45,000

Your new tax bill

$16,851

Estimated tax savings

$28,149

property-location

10093 Jeske Ave NW Annandale, Minnesota, 55302

2 bed • 1 bath • 8 guests

Est. $1,319/mo

Agent

Inquire about this property

Contact Agent

$30,768

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.18%

Cap Rate

4.67%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$13,052

Deductible property tax

$2,722

Your total deduction

$32,616

Your adjusted annual income

$150,000 - $32,616 = $117,384

Taxes on $117,384 (30%)

$35,215

Your old tax bill

$45,000

Your new tax bill

$35,215

Estimated tax savings

$9,785

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com