BNBCalc.com Investment Analysis Report of 1367 Regency Estates Ct, Chesterfield, MO 63017, USA

5 bed • 5.5 bath • 4 guests • $1,000,000

BNB

Calc

Return Metrics

2.61% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.61%

Cap Rate

7.38%

Return on Investment

18.98%

Annual Revenue

$100,577

AirDNA projects $411/night at 67% occupancy ($100,577).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,230

Annual Expenses

$26,755

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,538

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$838

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$469,124

Profit on this property

$73,822

Your total deduction

$452,663

So, your new taxable income is your previous income minus your total deduction ($150,000 - $452,663)

-$302,663

Your old tax bill

$45,000

Your new tax bill

-$90,799

Estimated tax savings

$135,799

property-location

1367 Regency Estates Ct Chesterfield, Missouri, 63017-1965

5 bed • 5.5 bath • 4 guests

Purchase Price

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$100,577

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.61%

Cap Rate

7.38%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$133,071

Your adjusted annual income

$150,000 - $133,071 = $16,929

Taxes on $16,929 (30%)

$5,079

Your old tax bill

$45,000

Your new tax bill

$5,079

Estimated tax savings

$39,921

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