BNBCalc.com Investment Analysis Report of 1412 12th Ave NE, Rochester, MN 55906, USA

3 bed • 1.5 bath • 6 guests • $165,000

BNB

Calc

Return Metrics

-2.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.79%

Cap Rate

5.95%

Return on Investment

11.38%

Annual Revenue

$27,021

AirDNA projects $137/night at 54% occupancy ($27,020).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,433

Annual Expenses

$17,193

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$925

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$225

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$7,831

Deductible property tax

$1,633

Est. Depreciation Value

$81,353

Profit on this property

$9,828

Your total deduction

$80,990

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,990)

$69,010

Your old tax bill

$45,000

Your new tax bill

$20,703

Estimated tax savings

$24,297

1412 12th Ave NE Rochester, Minnesota, 55906-4344

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $791/mo

Inquire about this property

Contact Agent

$27,021

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.79%

Cap Rate

5.95%

Return on Investment

11.38%

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

$7,831

Deductible property tax

$1,633

Your total deduction

$25,494

Your adjusted annual income

$150,000 - $25,494 = $124,506

Taxes on $124,506 (30%)

$37,352

Your old tax bill

$45,000

Your new tax bill

$37,352

Estimated tax savings

$7,648

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