BNBCalc.com Investment Analysis Report of 1201 Canal St apt 316, New Orleans, LA 70112, USA

1 bed • 1 bath • 4 guests • $209,000

BNB

Calc

Return Metrics

26.54% 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

26.54%

Cap Rate

13.38%

Return on Investment

42.45%

Annual Revenue

$47,883

AirDNA projects $190/night at 69% occupancy ($47,883).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,659

Annual Expenses

$19,905

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,099

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$399

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$9,919

Deductible property tax

$2,069

Est. Depreciation Value

$98,978

Profit on this property

$27,979

Your total deduction

$82,988

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,988)

$67,012

Your old tax bill

$45,000

Your new tax bill

$20,104

Estimated tax savings

$24,896

property-location

1201 Canal St New Orleans, Louisiana, 70112

1 bed • 1 bath • 4 guests

Est. $1,002/mo

Agent

Inquire about this property

Contact Agent

$47,883

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.54%

Cap Rate

13.38%

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

$9,919

Deductible property tax

$2,069

Your total deduction

$15,541

Your adjusted annual income

$150,000 - $15,541 = $134,459

Taxes on $134,459 (30%)

$40,338

Your old tax bill

$45,000

Your new tax bill

$40,338

Estimated tax savings

$4,662

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