BNBCalc.com Investment Analysis Report of 1573 Coutant Ave, Lakewood, OH 44107, USA

3 bed • 2 bath • 6 guests • $170,000

BNB

Calc

Return Metrics

-4.87% 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

-4.87%

Cap Rate

5.37%

Return on Investment

9.35%

Annual Revenue

$26,232

AirDNA projects $126/night at 57% occupancy ($26,231).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,424

Annual Expenses

$17,090

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$919

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$219

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

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

$8,068

Deductible property tax

$1,683

Est. Depreciation Value

$83,736

Profit on this property

$9,142

Your total deduction

$84,346

So, your new taxable income is your previous income minus your total deduction ($150,000 - $84,346)

$65,654

Your old tax bill

$45,000

Your new tax bill

$19,696

Estimated tax savings

$25,304

property-location

1573 Coutant Ave Lakewood, Ohio, 44107-5236

3 bed • 2 bath • 6 guests

Est. $815/mo

Agent

Inquire about this property

Contact Agent

$26,232

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.87%

Cap Rate

5.37%

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

$8,068

Deductible property tax

$1,683

Your total deduction

$27,226

Your adjusted annual income

$150,000 - $27,226 = $122,774

Taxes on $122,774 (30%)

$36,832

Your old tax bill

$45,000

Your new tax bill

$36,832

Estimated tax savings

$8,168

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