BNBCalc.com Investment Analysis Report of 101 Northwood Dr, Slidell, LA 70458, USA

4 bed • 3 bath • 8 guests • $205,000

BNB

Calc

Return Metrics

118.74% 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

118.74%

Cap Rate

41.1%

Return on Investment

132.17%

Annual Revenue

$112,586

AirDNA projects $411/night at 75% occupancy ($112,586).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,360

Annual Expenses

$28,316

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,638

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$938

Management & Platform Fees

$281

Platform Fee (i.e. Airbnb)

$281

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

$11,587

Deductible property tax

$2,255

Est. Depreciation Value

$101,296

Profit on this property

$84,270

Your total deduction

$30,868

So, your new taxable income is your previous income minus your total deduction ($150,000 - $30,868)

$119,132

Your old tax bill

$45,000

Your new tax bill

$35,740

Estimated tax savings

$9,260

101 Northwood Dr Slidell, Louisiana, 70458-1210

4 bed • 3 bath • 8 guests • $205,000

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

$112,586

Profit (Cash Flow)

$68,754

Cap Rate

41.1%

Annual Revenue

$112,586

AirDNA projects $411/night at 75% occupancy ($112,586)

Occupancy Rate

Avg Daily Rate

Return Metrics

118.74% 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

118.74%

Cap Rate

41.1%

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

$11,587

Deductible property tax

$2,255

Your total deduction

-$38,236

Your adjusted annual income

$150,000 - -$38,236 = $188,236

Taxes on $188,236 (30%)

$56,471

Your old tax bill

$45,000

Your new tax bill

$56,471

Estimated tax savings

-$11,471

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