BNBCalc.com Investment Analysis Report of 217 14th Ave SW, Rochester, MN 55902, USA

1 bed • 1 bath • 2 guests • $100

BNB

Calc

Return Metrics

105.21% 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

105.21%

Cap Rate

4,496%

Return on Investment

105.31%

Annual Revenue

$20,892

AirDNA projects $88/night at 65% occupancy ($20,891).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,366

Annual Expenses

$16,396

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$874

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$174

Management & Platform Fees

$52

Platform Fee (i.e. Airbnb)

$52

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

Deductible property tax

Est. Depreciation Value

$2,766

Profit on this property

$4,496

Your total deduction

-$1,724

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$1,724)

$151,724

Your old tax bill

$45,000

Your new tax bill

$45,517

Estimated tax savings

-$517

217 14th Ave SW Rochester, Minnesota, 55902

1 bed • 1 bath • 2 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

$20,892

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

105.21%

Cap Rate

4,496%

Return on Investment

105.31%

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 est deduction will be...

Deductible mortgage interest

Deductible property tax

Your total deduction

-$3,660

Your adjusted annual income

$150,000 - -$3,660 = $153,660

Taxes on $153,660 (30%)

$46,098

Your old tax bill

$45,000

Your new tax bill

$46,098

Estimated tax savings

-$1,098

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com