BNBCalc.com Investment Analysis Report of 19147 OH-664, Logan, OH 43138, USA

3 bed • 2 bath • 10 guests • $530,000

BNB

Calc

Return Metrics

20.73% 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

20.73%

Cap Rate

11.84%

Return on Investment

36.92%

Annual Revenue

$87,892

AirDNA projects $376/night at 64% occupancy ($87,892).

User selected values for this report: 64% occupancy rate, $376 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,092

Annual Expenses

$25,106

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,432

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$732

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

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

$25,154

Deductible property tax

$5,247

Est. Depreciation Value

$173,639

Profit on this property

$62,786

Your total deduction

$141,254

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,254)

$8,746

Your old tax bill

$45,000

Your new tax bill

$2,624

Estimated tax savings

$42,376

property-location

19147 OH-664 Logan, Ohio, 43138-9536

3 bed • 2 bath • 10 guests

Est. $2,542/mo

Agent

Inquire about this property

Contact Agent

$87,892

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.73%

Cap Rate

11.84%

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

$25,154

Deductible property tax

$5,247

Your total deduction

$24,368

Your adjusted annual income

$150,000 - $24,368 = $125,632

Taxes on $125,632 (30%)

$37,690

Your old tax bill

$45,000

Your new tax bill

$37,690

Estimated tax savings

$7,310

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