BNBCalc.com Investment Analysis Report of 2 Rue Pierre Semard, 54000 Nancy, France

1 bed • 1 bath • 3 guests • $120,000

BNB

Calc

Return Metrics

11.67% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

11.67%

Cap Rate

9.7%

Return on Investment

46.45%

Annual Revenue

$14,245

AirDNA projects $81/night at 68% occupancy ($20,117).

Revenue Percentile

Operating Expenses

Monthly Expenses

$217

Annual Expenses

$2,599

Utilities

$50

Internet + TV

Water/Sewer

Garbage

Electric

$50

Gas

Other

Maintenance

$155

Property Insurance

$16

HOA

Landscaping

Ongoing Repairs

Supplies

$20

Software

Pest Control

Permits

Other

Cleaning Cost

$119

Management & Platform Fees

$12

Platform Fee (i.e. Airbnb)

$12

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

$5,677

Deductible property tax

$1,980

Est. Depreciation Value

$57,988

Profit on this property

$11,646

Your total deduction

$53,999

So, your new taxable income is your previous income minus your total deduction ($150,000 - $53,999)

$96,001

Your old tax bill

$45,000

Your new tax bill

$28,800

Estimated tax savings

$16,200

2 Rue Pierre Semard Nancy, Grand Est, 54000

1 bed • 1 bath • 3 guests • $120,000

Edit my contact card

Annual Revenue

$14,245

Profit (Cash Flow)

$1,758

Cap Rate

9.7%

Annual Revenue

$14,245

AirDNA projects $81/night at 68% occupancy ($20,118)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.67% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.67%

Cap Rate

9.7%

Return on Investment

46.45%

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

$5,677

Deductible property tax

$1,980

Your total deduction

$14,463

Your adjusted annual income

$150,000 - $14,463 = $135,537

Taxes on $135,537 (30%)

$40,661

Your old tax bill

$45,000

Your new tax bill

$40,661

Estimated tax savings

$4,339

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