BNBCalc.com Investment Analysis Report of 120 Whisperwood Blvd, Slidell, LA 70458, USA

5 bed • 4 bath • 10 guests • $299,999

BNB

Calc

Return Metrics

134.97% 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

134.97%

Cap Rate

44.48%

Return on Investment

148.83%

Annual Revenue

$169,104

AirDNA projects $671/night at 69% occupancy ($169,104).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,972

Annual Expenses

$35,664

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,109

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,409

Management & Platform Fees

$423

Platform Fee (i.e. Airbnb)

$423

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

$17,029

Deductible property tax

$3,300

Est. Depreciation Value

$146,489

Profit on this property

$133,441

Your total deduction

$33,377

So, your new taxable income is your previous income minus your total deduction ($150,000 - $33,377)

$116,623

Your old tax bill

$45,000

Your new tax bill

$34,987

Estimated tax savings

$10,013

120 Whisperwood Blvd Slidell, Louisiana, 70458-1126

5 bed • 4 bath • 10 guests • $299,999

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

$169,104

Profit (Cash Flow)

$110,677

Cap Rate

44.5%

Annual Revenue

$169,104

AirDNA projects $671/night at 69% occupancy ($169,104)

Occupancy Rate

Avg Daily Rate

Return Metrics

134.97% 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

134.97%

Cap Rate

44.48%

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

$17,029

Deductible property tax

$3,300

Your total deduction

-$66,526

Your adjusted annual income

$150,000 - -$66,526 = $216,526

Taxes on $216,526 (30%)

$64,958

Your old tax bill

$45,000

Your new tax bill

$64,958

Estimated tax savings

-$19,958

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