BNBCalc.com Investment Analysis Report of 1914 7th St, Tuscaloosa, AL 35401, USA

4 bed • 3 bath • 10 guests • $600,000

BNB

Calc

Return Metrics

66.29% 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

66.29%

Cap Rate

23.18%

Return on Investment

82.36%

Annual Revenue

$175,587

AirDNA projects $1118/night at 43% occupancy ($175,587).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,042

Annual Expenses

$36,506

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,163

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,463

Management & Platform Fees

$439

Platform Fee (i.e. Airbnb)

$439

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$283,218

Profit on this property

$139,081

Your total deduction

$178,554

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,554)

-$28,554

Your old tax bill

$45,000

Your new tax bill

-$8,566

Estimated tax savings

$53,566

1914 7th St Tuscaloosa, Alabama, 35401-1829

4 bed • 3 bath • 10 guests • $600,000

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

$175,587

Profit (Cash Flow)

$98,617

Cap Rate

23.2%

Annual Revenue

$175,587

AirDNA projects $1,118/night at 43% occupancy ($175,587)

Occupancy Rate

Avg Daily Rate

Return Metrics

66.29% 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

66.29%

Cap Rate

23.18%

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

$28,477

Deductible property tax

$5,940

Your total deduction

-$14,422

Your adjusted annual income

$150,000 - -$14,422 = $164,422

Taxes on $164,422 (30%)

$49,327

Your old tax bill

$45,000

Your new tax bill

$49,327

Estimated tax savings

-$4,327

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