BNBCalc.com Investment Analysis Report of 11564 E South Ave, Walkerton, IN, USA

3 bed • 2 bath • 8 guests • $250,000

BNB

Calc

Return Metrics

-19.14% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-19.14%

Cap Rate

1.69%

Return on Investment

-4.05%

Annual Revenue

$20,581

AirDNA projects $161/night at 35% occupancy ($20,581).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,363

Annual Expenses

$16,356

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$872

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$172

Management & Platform Fees

$51

Platform Fee (i.e. Airbnb)

$51

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$120,581

Profit on this property

$4,226

Your total deduction

$130,695

So, your new taxable income is your previous income minus your total deduction ($150,000 - $130,695)

$19,305

Your old tax bill

$45,000

Your new tax bill

$5,791

Estimated tax savings

$39,209

11564 E South Ave Walkerton, Indiana, 46574-7318

3 bed • 2 bath • 8 guests • $250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$20,581

Profit (Cash Flow)

-$12,634

Cap Rate

1.7%

Annual Revenue

$20,581

AirDNA projects $161/night at 35% occupancy ($20,581)

Occupancy Rate

Avg Daily Rate

Return Metrics

-19.14% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.14%

Cap Rate

1.69%

Return on Investment

-4.05%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$48,487

Your adjusted annual income

$150,000 - $48,487 = $101,513

Taxes on $101,513 (30%)

$30,454

Your old tax bill

$45,000

Your new tax bill

$30,454

Estimated tax savings

$14,546

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