BNBCalc.com Investment Analysis Report of 114 E Barney St, Baltimore, MD 21230, USA

2 bed • 2 bath • 6 guests • $265,000

BNB

Calc

Return Metrics

2.95% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.95%

Cap Rate

7.49%

Return on Investment

18.6%

Annual Revenue

$38,555

AirDNA projects $182/night at 58% occupancy ($38,555).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,558

Annual Expenses

$18,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,021

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$321

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

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

$12,577

Deductible property tax

$2,623

Est. Depreciation Value

$126,209

Profit on this property

$19,863

Your total deduction

$121,547

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,547)

$28,453

Your old tax bill

$45,000

Your new tax bill

$8,536

Estimated tax savings

$36,464

114 E Barney St Baltimore, Maryland, 21230-4902

2 bed • 2 bath • 6 guests • $265,000

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

$38,555

Profit (Cash Flow)

$1,995

Cap Rate

7.5%

Annual Revenue

$38,555

AirDNA projects $182/night at 58% occupancy ($38,555)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.95% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.95%

Cap Rate

7.49%

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

$12,577

Deductible property tax

$2,623

Your total deduction

$35,531

Your adjusted annual income

$150,000 - $35,531 = $114,469

Taxes on $114,469 (30%)

$34,341

Your old tax bill

$45,000

Your new tax bill

$34,341

Estimated tax savings

$10,659

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