BNBCalc.com Investment Analysis Report of 12083 Malibu Ln, Marion, IL 62959, USA

4 bed • 3.5 bath • 14 guests • $600,000

BNB

Calc

Return Metrics

8.25% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.25%

Cap Rate

8.79%

Return on Investment

24.3%

Annual Revenue

$76,643

AirDNA projects $344/night at 61% occupancy ($76,642).

User selected values for this report: 61% occupancy rate, $344 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,990

Annual Expenses

$23,884

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,339

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$639

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$197,123

Profit on this property

$52,759

Your total deduction

$178,781

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,781)

-$28,781

Your old tax bill

$45,000

Your new tax bill

-$8,634

Estimated tax savings

$53,634

property-location

12083 Malibu Ln Marion, Illinois, 62959-8664

4 bed • 3.5 bath • 14 guests

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$76,643

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.25%

Cap Rate

8.79%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$28,477

Deductible property tax

$5,940

Your total deduction

$46,071

Your adjusted annual income

$150,000 - $46,071 = $103,929

Taxes on $103,929 (30%)

$31,179

Your old tax bill

$45,000

Your new tax bill

$31,179

Estimated tax savings

$13,821

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