BNBCalc.com Investment Analysis Report of 2028 Hayes Drive, Manhattan, KS, USA

2 bed • 1 bath • 4 guests • $107,000

BNB

Calc

Return Metrics

26.98% 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

26.98%

Cap Rate

14.38%

Return on Investment

41.03%

Annual Revenue

$33,420

AirDNA projects $143/night at 55% occupancy ($28,726).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,502

Annual Expenses

$18,025

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$978

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$278

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

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

$5,078

Deductible property tax

$1,059

Est. Depreciation Value

$53,280

Profit on this property

$15,395

Your total deduction

$44,023

So, your new taxable income is your previous income minus your total deduction ($150,000 - $44,023)

$105,977

Your old tax bill

$45,000

Your new tax bill

$31,793

Estimated tax savings

$13,207

2028 Hayes Dr Manhattan, Kansas, 66502-4920

2 bed • 1 bath • 4 guests • $107,000

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

$33,420

Profit (Cash Flow)

$8,183

Cap Rate

14.4%

Annual Revenue

$33,420

AirDNA projects $143/night at 55% occupancy ($28,726)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.98% 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

26.98%

Cap Rate

14.38%

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

$5,078

Deductible property tax

$1,059

Your total deduction

$7,668

Your adjusted annual income

$150,000 - $7,668 = $142,332

Taxes on $142,332 (30%)

$42,700

Your old tax bill

$45,000

Your new tax bill

$42,700

Estimated tax savings

$2,300

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