BNBCalc.com Investment Analysis Report of 1539 N Wells St apt 2, Chicago, IL 60610, USA

3 bed • 1 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

23.42% 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

23.42%

Cap Rate

12.18%

Return on Investment

40.02%

Annual Revenue

$76,099

AirDNA projects $463/night at 45% occupancy ($76,098).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,280

Annual Expenses

$27,365

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,630

Property Insurance

$150

HOA

$286

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$10

Other

$0

Cleaning Cost

$634

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

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

$16,104

Deductible property tax

$4,400

Est. Depreciation Value

$189,506

Profit on this property

$48,734

Your total deduction

$161,276

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,276)

-$11,276

Your old tax bill

$45,000

Your new tax bill

-$3,383

Estimated tax savings

$48,383

1539 N Wells St Chicago, Illinois, 60610-1357

3 bed • 1 bath • 6 guests • $400,000

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

$76,099

Profit (Cash Flow)

$23,486

Cap Rate

12.2%

Annual Revenue

$76,099

AirDNA projects $463/night at 45% occupancy ($76,099)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.42% 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

23.42%

Cap Rate

12.18%

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

$16,104

Deductible property tax

$4,400

Your total deduction

$32,140

Your adjusted annual income

$150,000 - $32,140 = $117,860

Taxes on $117,860 (30%)

$35,358

Your old tax bill

$45,000

Your new tax bill

$35,358

Estimated tax savings

$9,642

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