BNBCalc.com Investment Analysis Report of 2 Ledge St, Lakeville, MA 02347, USA

3 bed • 1 bath • 6 guests • $150,000

BNB

Calc

Return Metrics

47.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

47.32%

Cap Rate

20.18%

Return on Investment

61.47%

Annual Revenue

$47,007

AirDNA projects $234/night at 72% occupancy ($61,536).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,394

Annual Expenses

$16,731

Utilities

$285

Internet + TV

$100

Water/Sewer

$70

Garbage

Electric

$115

Gas

Other

Maintenance

$992

Property Insurance

$150

HOA

$200

Landscaping

Ongoing Repairs

$100

Supplies

$150

Software

Pest Control

Permits

Other

Cleaning Cost

$392

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

Property Manager Fee

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

$6,807

Deductible property tax

$1,650

Est. Depreciation Value

$74,365

Profit on this property

$30,276

Your total deduction

$52,545

So, your new taxable income is your previous income minus your total deduction ($150,000 - $52,545)

$97,455

Your old tax bill

$45,000

Your new tax bill

$29,236

Estimated tax savings

$15,764

2 Ledge St Lakeville, Massachusetts, 02347

3 bed • 1 bath • 6 guests • $150,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$47,007

Profit (Cash Flow)

$20,232

Cap Rate

20.2%

Annual Revenue

$47,007

AirDNA projects $234/night at 72% occupancy ($61,536)

Occupancy Rate

Avg Daily Rate

Return Metrics

47.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.32%

Cap Rate

20.18%

Return on Investment

61.47%

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

$6,807

Deductible property tax

$1,650

Your total deduction

$1,809

Your adjusted annual income

$150,000 - $1,809 = $148,191

Taxes on $148,191 (30%)

$44,457

Your old tax bill

$45,000

Your new tax bill

$44,457

Estimated tax savings

$543

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