BNBCalc.com Investment Analysis Report of 144 NE Boundary St, Holly Springs, MS, 38635

2 bed • 1 bath • 4 guests • $101,000

BNB

Calc

Return Metrics

-21.14% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-21.14%

Cap Rate

0.56%

Return on Investment

-7.49%

Annual Revenue

$16,381

AirDNA projects $115/night at 39% occupancy ($16,381).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,317

Annual Expenses

$15,810

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$837

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$137

Management & Platform Fees

$41

Platform Fee (i.e. Airbnb)

$41

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$567

Annual Mortgage & Tax

$6,804

Downpayment

Purchase Price

$101,000

Percent Down

20%

Total Downpayment

$20,200

Total Loan Amount

$80,800

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$484

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$83

Mortgage Insurance (PMI)

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

$4,794

Deductible property tax

$1,000

Est. Depreciation Value

$50,517

Profit on this property

$572

Your total deduction

$55,739

So, your new taxable income is your previous income minus your total deduction ($150,000 - $55,739)

$94,261

Your old tax bill

$45,000

Your new tax bill

$28,278

Estimated tax savings

$16,722

property-location

144 NE Boundary St Holly Springs, Mississippi, 38635

2 bed • 1 bath • 4 guests

Purchase Price

Est. $484/mo

Agent

Inquire about this property

Contact Agent

$70,600

Zestimate

-94

Airbnb Investor Score

-$6,232

Annual Profit

0.6%

Cap Rate

-21.1%

Cash on Cash

$16,381

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

-21.14%

Cap Rate

0.56%

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

$4,794

Deductible property tax

$1,000

Your total deduction

$21,265

Your adjusted annual income

$150,000 - $21,265 = $128,735

Taxes on $128,735 (30%)

$38,620

Your old tax bill

$45,000

Your new tax bill

$38,620

Estimated tax savings

$6,380

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