BNBCalc.com Investment Analysis Report of 1204 Northwest 32nd Street, Oklahoma City, OK, USA

2 bed • 2.5 bath • 6 guests • $265,000

BNB

Calc

Return Metrics

28.99% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

28.99%

Cap Rate

13.6%

Return on Investment

45.3%

Annual Revenue

$54,396

AirDNA projects $281/night at 53% occupancy ($54,395).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,529

Annual Expenses

$18,351

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$953

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

Permits

Other

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

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

$10,669

Deductible property tax

$2,650

Est. Depreciation Value

$126,289

Profit on this property

$36,044

Your total deduction

$103,564

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,564)

$46,436

Your old tax bill

$45,000

Your new tax bill

$13,931

Estimated tax savings

$31,069

1204 Northwest 32nd Street Miami, Florida, 33125-2821

2 bed • 2.5 bath • 6 guests • $265,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$54,396

Profit (Cash Flow)

$19,592

Cap Rate

13.6%

Annual Revenue

$54,396

AirDNA projects $281/night at 53% occupancy ($54,396)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.99% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.99%

Cap Rate

13.6%

Return on Investment

45.3%

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

$10,669

Deductible property tax

$2,650

Your total deduction

$17,492

Your adjusted annual income

$150,000 - $17,492 = $132,508

Taxes on $132,508 (30%)

$39,752

Your old tax bill

$45,000

Your new tax bill

$39,752

Estimated tax savings

$5,248

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