BNBCalc.com Investment Analysis Report of 20931 South 80th Avenue, Frankfort, IL, USA

3 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

37.64% 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

37.64%

Cap Rate

16.95%

Return on Investment

52.32%

Annual Revenue

$54,699

AirDNA projects $234/night at 64% occupancy ($54,698).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,733

Annual Expenses

$20,791

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,156

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$456

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$97,393

Profit on this property

$33,908

Your total deduction

$74,957

So, your new taxable income is your previous income minus your total deduction ($150,000 - $74,957)

$75,043

Your old tax bill

$45,000

Your new tax bill

$22,513

Estimated tax savings

$22,487

20931 S 80th Ave Frankfort, Illinois, 60423

3 bed • 1 bath • 6 guests • $200,000

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

$54,699

Profit (Cash Flow)

$20,420

Cap Rate

17.0%

Annual Revenue

$54,699

AirDNA projects $234/night at 64% occupancy ($54,699)

Occupancy Rate

Avg Daily Rate

Return Metrics

37.64% 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

37.64%

Cap Rate

16.95%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$8,541

Your adjusted annual income

$150,000 - $8,541 = $141,459

Taxes on $141,459 (30%)

$42,438

Your old tax bill

$45,000

Your new tax bill

$42,438

Estimated tax savings

$2,562

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