BNBCalc.com Investment Analysis Report of 104 Schodack Rd, Lampe, MO 65681, USA

2 bed • 1 bath • 4 guests • $279,900

BNB

Calc

Return Metrics

-7.4% 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

-7.4%

Cap Rate

4.87%

Return on Investment

8.37%

Annual Revenue

$31,411

AirDNA projects $158/night at 43% occupancy ($24,814).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,480

Annual Expenses

$17,763

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$962

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$262

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

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

$13,284

Deductible property tax

$2,771

Est. Depreciation Value

$132,912

Profit on this property

$13,648

Your total deduction

$135,320

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,320)

$14,680

Your old tax bill

$45,000

Your new tax bill

$4,404

Estimated tax savings

$40,596

property-location

104 Schodack Rd Lampe, Missouri, 65681

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,343/mo

Agent

Inquire about this property

Contact Agent

$31,411

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.4%

Cap Rate

4.87%

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

$13,284

Deductible property tax

$2,771

Your total deduction

$44,743

Your adjusted annual income

$150,000 - $44,743 = $105,257

Taxes on $105,257 (30%)

$31,577

Your old tax bill

$45,000

Your new tax bill

$31,577

Estimated tax savings

$13,423

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