BNBCalc.com Investment Analysis Report of 11558 Belmont Pl, Cedar Lake, IN 46303, USA

4 bed • 3 bath • 12 guests • $425,000

BNB

Calc

Return Metrics

20.51% 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

20.51%

Cap Rate

11.98%

Return on Investment

36.11%

Annual Revenue

$74,261

AirDNA projects $391/night at 52% occupancy ($74,261).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,944

Annual Expenses

$23,334

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,319

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$619

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$202,620

Profit on this property

$50,927

Your total deduction

$176,071

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,071)

-$26,071

Your old tax bill

$45,000

Your new tax bill

-$7,821

Estimated tax savings

$52,821

property-location

11558 Belmont Pl Cedar Lake, Indiana, 46303-8941

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$74,261

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

20.51%

Cap Rate

11.98%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$37,975

Your adjusted annual income

$150,000 - $37,975 = $112,025

Taxes on $112,025 (30%)

$33,608

Your old tax bill

$45,000

Your new tax bill

$33,608

Estimated tax savings

$11,392

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