BNBCalc.com Investment Analysis Report of 20909 South 80th Avenue, Frankfort, IL, USA

3 bed • 2 bath • 6 guests • $225,000

BNB

Calc

Return Metrics

151.78% 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

151.78%

Cap Rate

20.29%

Return on Investment

217.42%

Annual Revenue

$68,220

AirDNA projects $283/night at 66% occupancy ($68,220).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,879

Annual Expenses

$22,549

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,269

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$569

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

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

$11,323

Deductible property tax

$6,750

Est. Depreciation Value

$109,067

Profit on this property

$45,672

Your total deduction

$81,468

So, your new taxable income is your previous income minus your total deduction ($150,000 - $81,468)

$68,532

Your old tax bill

$45,000

Your new tax bill

$20,560

Estimated tax savings

$24,440

20909 S 80th Ave Frankfort, Illinois, 60423-9178

3 bed • 2 bath • 6 guests • $225,000

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

$68,220

Profit (Cash Flow)

$23,148

Cap Rate

20.3%

Annual Revenue

$68,220

AirDNA projects $283/night at 66% occupancy ($68,220)

Occupancy Rate

Avg Daily Rate

Return Metrics

151.78% 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

151.78%

Cap Rate

20.29%

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

$11,323

Deductible property tax

$6,750

Your total deduction

$7,100

Your adjusted annual income

$150,000 - $7,100 = $142,900

Taxes on $142,900 (30%)

$42,870

Your old tax bill

$45,000

Your new tax bill

$42,870

Estimated tax savings

$2,130

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