BNBCalc.com Investment Analysis Report of 1103 Karluk St, Anchorage, AK, 99501

9 bed • 4 bath • 27 guests • $600,000

BNB

Calc

Return Metrics

43.72% 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

43.72%

Cap Rate

18.33%

Return on Investment

58.75%

Annual Revenue

$214,332

AirDNA projects $962/night at 61% occupancy ($214,332).

Revenue Percentile

Operating Expenses

Monthly Expenses

$8,695

Annual Expenses

$104,343

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,486

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,786

Management & Platform Fees

$5,769

Platform Fee (i.e. Airbnb)

$536

Property Manager Fee

$5,233

Mortgage & Taxes

Monthly Mortgage & Tax

$3,372

Annual Mortgage & Tax

$40,464

Downpayment

Purchase Price

$600,000

Percent Down

20%

Total Downpayment

$120,000

Total Loan Amount

$480,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,878

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$495

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$289,778

Profit on this property

$109,990

Your total deduction

$214,205

So, your new taxable income is your previous income minus your total deduction ($150,000 - $214,205)

-$64,205

Your old tax bill

$45,000

Your new tax bill

-$19,262

Estimated tax savings

$64,262

property-location

1103 Karluk St Anchorage, Alaska, 99501

9 bed • 4 bath • 27 guests

Purchase Price

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$494,100

Zestimate

240

Airbnb Investor Score

$69,525

Annual Profit

18.3%

Cap Rate

43.7%

Cash on Cash

$214,332

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

43.72%

Cap Rate

18.33%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$16,637

Your adjusted annual income

$150,000 - $16,637 = $133,363

Taxes on $133,363 (30%)

$40,009

Your old tax bill

$45,000

Your new tax bill

$40,009

Estimated tax savings

$4,991

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