BNBCalc.com Investment Analysis Report of 18624 York Rd, Parkton, MD 21120, USA

5 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

21.01% 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

21.01%

Cap Rate

12.11%

Return on Investment

36.59%

Annual Revenue

$85,336

AirDNA projects $396/night at 59% occupancy ($85,335).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,064

Annual Expenses

$24,774

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,411

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$711

Management & Platform Fees

$213

Platform Fee (i.e. Airbnb)

$213

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$238,442

Profit on this property

$60,562

Your total deduction

$206,561

So, your new taxable income is your previous income minus your total deduction ($150,000 - $206,561)

-$56,561

Your old tax bill

$45,000

Your new tax bill

-$16,968

Estimated tax savings

$61,968

18624 York Rd Parkton, Maryland, 21120-9411

5 bed • 3 bath • 10 guests • $500,000

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

$85,336

Profit (Cash Flow)

$26,842

Cap Rate

12.1%

Annual Revenue

$85,336

AirDNA projects $396/night at 59% occupancy ($85,336)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.01% 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

21.01%

Cap Rate

12.11%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$44,049

Your adjusted annual income

$150,000 - $44,049 = $105,951

Taxes on $105,951 (30%)

$31,785

Your old tax bill

$45,000

Your new tax bill

$31,785

Estimated tax savings

$13,215

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