BNBCalc.com Investment Analysis Report of 18 EMS B1D Ln, Pierceton, IN 46562, USA

2 bed • 1 bath • 6 guests • $224,000

BNB

Calc

Return Metrics

-1.4% 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

-1.4%

Cap Rate

6.38%

Return on Investment

14.03%

Annual Revenue

$32,434

AirDNA projects $148/night at 60% occupancy ($32,433).

User selected values for this report: 60% occupancy rate, $148 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,511

Annual Expenses

$18,136

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$970

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$270

Management & Platform Fees

$81

Platform Fee (i.e. Airbnb)

$81

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

$10,631

Deductible property tax

$2,218

Est. Depreciation Value

$74,556

Profit on this property

$14,297

Your total deduction

$73,108

So, your new taxable income is your previous income minus your total deduction ($150,000 - $73,108)

$76,892

Your old tax bill

$45,000

Your new tax bill

$23,068

Estimated tax savings

$21,932

property-location

18 EMS B1D Ln Pierceton, Indiana, 46562

2 bed • 1 bath • 6 guests

Est. $1,074/mo

Agent

Inquire about this property

Contact Agent

$32,434

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.4%

Cap Rate

6.38%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$10,631

Deductible property tax

$2,218

Your total deduction

$22,889

Your adjusted annual income

$150,000 - $22,889 = $127,111

Taxes on $127,111 (30%)

$38,133

Your old tax bill

$45,000

Your new tax bill

$38,133

Estimated tax savings

$6,867

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