BNBCalc.com Investment Analysis Report of 148 Fieldstone Way, Haverhill, MA, USA

3 bed • 2 bath • 6 guests • $429,000

BNB

Calc

Return Metrics

5.45% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.45%

Cap Rate

8.1%

Return on Investment

21.39%

Annual Revenue

$55,700

AirDNA projects $250/night at 61% occupancy ($55,699).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,743

Annual Expenses

$20,921

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,164

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$464

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$20,361

Deductible property tax

$4,247

Est. Depreciation Value

$203,022

Profit on this property

$34,779

Your total deduction

$192,851

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,851)

-$42,851

Your old tax bill

$45,000

Your new tax bill

-$12,855

Estimated tax savings

$57,855

property-location

148 Fieldstone Way Haverhill, Massachusetts, 01830

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,058/mo

Agent

Inquire about this property

Contact Agent

$55,700

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

5.45%

Cap Rate

8.1%

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

$20,361

Deductible property tax

$4,247

Your total deduction

$54,509

Your adjusted annual income

$150,000 - $54,509 = $95,491

Taxes on $95,491 (30%)

$28,647

Your old tax bill

$45,000

Your new tax bill

$28,647

Estimated tax savings

$16,353

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