BNBCalc.com Investment Analysis Report of 13416 Durham Ln, Biloxi, MS 39532, USA

4 bed • 4 bath • 12 guests • $370,000

BNB

Calc

Return Metrics

59.52% 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

59.52%

Cap Rate

22.97%

Return on Investment

74.17%

Annual Revenue

$113,452

AirDNA projects $501/night at 62% occupancy ($113,452).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,369

Annual Expenses

$28,429

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,645

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$945

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

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

$20,676

Deductible property tax

$4,070

Est. Depreciation Value

$177,449

Profit on this property

$85,023

Your total deduction

$117,172

So, your new taxable income is your previous income minus your total deduction ($150,000 - $117,172)

$32,828

Your old tax bill

$45,000

Your new tax bill

$9,849

Estimated tax savings

$35,151

property-location

13416 Durham Ln Biloxi, Mississippi, 39532

4 bed • 4 bath • 12 guests

Est. $1,775/mo

Agent

Inquire about this property

Contact Agent

$113,452

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

59.52%

Cap Rate

22.97%

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

$20,676

Deductible property tax

$4,070

Your total deduction

-$3,788

Your adjusted annual income

$150,000 - -$3,788 = $153,788

Taxes on $153,788 (30%)

$46,137

Your old tax bill

$45,000

Your new tax bill

$46,137

Estimated tax savings

-$1,137

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