BNBCalc.com Investment Analysis Report of 1173 Idylewild Dr, Annapolis, MD 21409, USA

4 bed • 2 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

60.51% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

60.51%

Cap Rate

21.93%

Return on Investment

76.38%

Annual Revenue

$141,777

AirDNA projects $681/night at 57% occupancy ($141,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,676

Annual Expenses

$32,111

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,881

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,181

Management & Platform Fees

$354

Platform Fee (i.e. Airbnb)

$354

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,002

Profit on this property

$109,666

Your total deduction

$156,017

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,017)

-$6,017

Your old tax bill

$45,000

Your new tax bill

-$1,805

Estimated tax savings

$46,805

1173 Idylewild Dr Annapolis, Maryland, 21409-4644

4 bed • 2 bath • 10 guests • $500,000

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

$141,777

Profit (Cash Flow)

$75,946

Cap Rate

21.9%

Annual Revenue

$141,777

AirDNA projects $681/night at 57% occupancy ($141,777)

Occupancy Rate

Avg Daily Rate

Return Metrics

60.51% 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

60.51%

Cap Rate

21.93%

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$5,487

Your adjusted annual income

$150,000 - -$5,487 = $155,487

Taxes on $155,487 (30%)

$46,646

Your old tax bill

$45,000

Your new tax bill

$46,646

Estimated tax savings

-$1,646

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