BNBCalc.com Investment Analysis Report of 113 Pl. Balmat, 74400 Chamonix-Mont-Blanc, France

2 bed • 2 bath • 6 guests • $470,000

BNB

Calc

Return Metrics

6.99% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

14.6%

Revenue Appreciation Assumption:

Cash on Cash Return

6.99%

Cap Rate

7.85%

Return on Investment

74.02%

Annual Revenue

$49,381

AirDNA projects $232/night at 52% occupancy ($44,063).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,040

Annual Expenses

$12,480

Utilities

$355

Internet + TV

$120

Water/Sewer

$70

Garbage

Electric

$115

Gas

Other

$50

Maintenance

$562

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

$412

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

Property Manager Fee

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

$8,409

Deductible property tax

$5,170

Est. Depreciation Value

$220,625

Profit on this property

$36,901

Your total deduction

$197,303

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,303)

-$47,303

Your old tax bill

$45,000

Your new tax bill

-$14,191

Estimated tax savings

$59,191

113 Pl. Balmat Chamonix-Mont-Blanc, Auvergne-Rhône-Alpes, 74400

2 bed • 2 bath • 6 guests • $470,000

Edit my contact card

Annual Revenue

$49,381

Profit (Cash Flow)

$8,677

Cap Rate

7.9%

Annual Revenue

$49,381

AirDNA projects $232/night at 52% occupancy ($44,063)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.99% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

14.6%

Revenue Appreciation

Cash on Cash Return

6.99%

Cap Rate

7.85%

Return on Investment

74.02%

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

$8,409

Deductible property tax

$5,170

Your total deduction

$46,999

Your adjusted annual income

$150,000 - $46,999 = $103,001

Taxes on $103,001 (30%)

$30,900

Your old tax bill

$45,000

Your new tax bill

$30,900

Estimated tax savings

$14,100

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