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

4 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

187.64% 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

187.64%

Cap Rate

53.26%

Return on Investment

203.71%

Annual Revenue

$383,068

AirDNA projects $1,104/night at 42% occupancy ($169,356).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,290

Annual Expenses

$63,479

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,892

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$3,192

Management & Platform Fees

$958

Platform Fee (i.e. Airbnb)

$958

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

$319,589

Your total deduction

-$1,954

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$1,954)

$151,954

Your old tax bill

$45,000

Your new tax bill

$45,586

Estimated tax savings

-$586

property-location

1914 7th St Tuscaloosa, Alabama, 35401-1829

4 bed • 3 bath • 8 guests

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$383,068

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

187.64%

Cap Rate

53.26%

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

$28,477

Deductible property tax

$5,940

Your total deduction

-$194,930

Your adjusted annual income

$150,000 - -$194,930 = $344,930

Taxes on $344,930 (30%)

$103,479

Your old tax bill

$45,000

Your new tax bill

$103,479

Estimated tax savings

-$58,479

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