BNBCalc.com Investment Analysis Report of 11711 Rolling Springs Dr, Carmel, IN 46033, USA

7 bed • 6 bath • 20 guests • $20,000

BNB

Calc

Return Metrics

339.4% 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

339.4%

Cap Rate

381.75%

Return on Investment

343%

Annual Revenue

$103,485

AirDNA projects $977/night at 36% occupancy ($128,463).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,261

Annual Expenses

$27,133

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,562

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$862

Management & Platform Fees

$259

Platform Fee (i.e. Airbnb)

$259

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

$949

Deductible property tax

$198

Est. Depreciation Value

$20,411

Profit on this property

$76,352

Your total deduction

-$54,793

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$54,793)

$204,793

Your old tax bill

$45,000

Your new tax bill

$61,438

Estimated tax savings

-$16,438

property-location

11711 Rolling Springs Dr Carmel, Indiana, 46033-3263

7 bed • 6 bath • 20 guests

Purchase Price

Est. $96/mo

Agent

Inquire about this property

Contact Agent

$103,485

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

339.4%

Cap Rate

381.75%

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

$949

Deductible property tax

$198

Your total deduction

-$68,905

Your adjusted annual income

$150,000 - -$68,905 = $218,905

Taxes on $218,905 (30%)

$65,672

Your old tax bill

$45,000

Your new tax bill

$65,672

Estimated tax savings

-$20,672

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