BNBCalc.com Investment Analysis Report of 1451 Lindenhurst Dr, Washington Township, OH 45459, USA

6 bed • 6 bath • 18 guests • $470,000

BNB

Calc

Return Metrics

0.7% 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

0.7%

Cap Rate

7.9%

Return on Investment

15.66%

Annual Revenue

$58,439

Revenue data could not be found for this address

User selected values for this report: 40% occupancy rate, $400 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,773

Annual Expenses

$21,277

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,187

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$487

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

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

$23,324

Deductible property tax

$8,460

Est. Depreciation Value

$157,485

Profit on this property

$37,162

Your total deduction

$152,107

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,107)

-$2,107

Your old tax bill

$45,000

Your new tax bill

-$632

Estimated tax savings

$45,632

property-location

1451 Lindenhurst Dr Ohio, 45459

6 bed • 6 bath • 18 guests

Est. $2,254/mo

Agent

Inquire about this property

Contact Agent

$58,439

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.7%

Cap Rate

7.9%

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

$23,324

Deductible property tax

$8,460

Your total deduction

$46,001

Your adjusted annual income

$150,000 - $46,001 = $103,999

Taxes on $103,999 (30%)

$31,200

Your old tax bill

$45,000

Your new tax bill

$31,200

Estimated tax savings

$13,800

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