BNBCalc.com Investment Analysis Report of 1516 S Wabash Ave, Chicago, IL 60605, USA

1 bed • 1 bath • 2 guests • $199,000

BNB

Calc

Return Metrics

47.88% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

47.88%

Cap Rate

12.26%

Return on Investment

93.62%

Annual Revenue

$43,785

AirDNA projects $222/night at 54% occupancy ($43,785).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,614

Annual Expenses

$19,372

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,065

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$365

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$11,334

Deductible property tax

$1,970

Est. Depreciation Value

$94,372

Profit on this property

$24,413

Your total deduction

$83,263

So, your new taxable income is your previous income minus your total deduction ($150,000 - $83,263)

$66,737

Your old tax bill

$45,000

Your new tax bill

$20,021

Estimated tax savings

$24,979

1516 S Wabash Ave Chicago, Illinois, 60605-2903

1 bed • 1 bath • 2 guests • $199,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$43,785

Profit (Cash Flow)

$8,705

Cap Rate

12.3%

Annual Revenue

$43,785

AirDNA projects $222/night at 54% occupancy ($43,785)

Occupancy Rate

Avg Daily Rate

Return Metrics

47.88% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

47.88%

Cap Rate

12.26%

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 estimated deduction will be...

Deductible mortgage interest

$11,334

Deductible property tax

$1,970

Your total deduction

$18,952

Your adjusted annual income

$150,000 - $18,952 = $131,048

Taxes on $131,048 (30%)

$39,314

Your old tax bill

$45,000

Your new tax bill

$39,314

Estimated tax savings

$5,686

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com