BNBCalc.com Investment Analysis Report of 107 Irby Blvd, Gadsden, AL 35904, USA

3 bed • 2 bath • 6 guests • $150,000

BNB

Calc

Return Metrics

49.96% 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

49.96%

Cap Rate

21.06%

Return on Investment

63.85%

Annual Revenue

$52,047

AirDNA projects $190/night at 75% occupancy ($52,047).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,704

Annual Expenses

$20,446

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,134

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$434

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

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

$7,119

Deductible property tax

$1,485

Est. Depreciation Value

$74,525

Profit on this property

$31,601

Your total deduction

$51,528

So, your new taxable income is your previous income minus your total deduction ($150,000 - $51,528)

$98,472

Your old tax bill

$45,000

Your new tax bill

$29,542

Estimated tax savings

$15,458

107 Irby Blvd Gadsden, Alabama, 35904-3902

3 bed • 2 bath • 6 guests • $150,000

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

$52,047

Profit (Cash Flow)

$21,485

Cap Rate

21.1%

Annual Revenue

$52,047

AirDNA projects $190/night at 75% occupancy ($52,047)

Occupancy Rate

Avg Daily Rate

Return Metrics

49.96% 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

49.96%

Cap Rate

21.06%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$680

Your adjusted annual income

$150,000 - $680 = $149,320

Taxes on $149,320 (30%)

$44,796

Your old tax bill

$45,000

Your new tax bill

$44,796

Estimated tax savings

$204

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