BNBCalc.com Investment Analysis Report of 130 Newport Ave, Middletown, RI 02842, USA

3 bed • 3 bath • 8 guests • $700,000

BNB

Calc

Return Metrics

13.6% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.6%

Cap Rate

10.04%

Return on Investment

30.03%

Annual Revenue

$96,541

AirDNA projects $448/night at 59% occupancy ($96,541).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,186

Annual Expenses

$26,230

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,505

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$805

Management & Platform Fees

$241

Platform Fee (i.e. Airbnb)

$241

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$327,995

Profit on this property

$70,311

Your total deduction

$297,837

So, your new taxable income is your previous income minus your total deduction ($150,000 - $297,837)

-$147,837

Your old tax bill

$45,000

Your new tax bill

-$44,351

Estimated tax savings

$89,351

130 Newport Ave Middletown, Rhode Island, 02842-5843

3 bed • 3 bath • 8 guests • $700,000

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

$96,541

Profit (Cash Flow)

$23,103

Cap Rate

10.0%

Annual Revenue

$96,541

AirDNA projects $448/night at 59% occupancy ($96,541)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.6% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.6%

Cap Rate

10.04%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$74,397

Your adjusted annual income

$150,000 - $74,397 = $75,603

Taxes on $75,603 (30%)

$22,681

Your old tax bill

$45,000

Your new tax bill

$22,681

Estimated tax savings

$22,319

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