BNBCalc.com Investment Analysis Report of 158 NH-118, Warren, NH 03279, USA

3 bed • 2 bath • 8 guests • $325,000

BNB

Calc

Return Metrics

45.16% 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

45.16%

Cap Rate

12.23%

Return on Investment

88.62%

Annual Revenue

$61,438

AirDNA projects $267/night at 63% occupancy ($61,437).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,806

Annual Expenses

$21,667

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,212

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$512

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

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

$18,510

Deductible property tax

$3,217

Est. Depreciation Value

$155,123

Profit on this property

$39,771

Your total deduction

$137,080

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,080)

$12,920

Your old tax bill

$45,000

Your new tax bill

$3,876

Estimated tax savings

$41,124

158 NH-118 Warren, New Hampshire, 03279-4218

3 bed • 2 bath • 8 guests • $325,000

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

$61,438

Profit (Cash Flow)

$14,115

Cap Rate

12.2%

Annual Revenue

$61,438

AirDNA projects $267/night at 63% occupancy ($61,438)

Occupancy Rate

Avg Daily Rate

Return Metrics

45.16% 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

45.16%

Cap Rate

12.23%

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

$18,510

Deductible property tax

$3,217

Your total deduction

$31,352

Your adjusted annual income

$150,000 - $31,352 = $118,648

Taxes on $118,648 (30%)

$35,594

Your old tax bill

$45,000

Your new tax bill

$35,594

Estimated tax savings

$9,406

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