BNBCalc.com Investment Analysis Report of 2208 Claire Ave, Gretna, LA 70053, USA

5 bed • 2 bath • 12 guests • $285,000

BNB

Calc

Return Metrics

128.6% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

128.6%

Cap Rate

42.73%

Return on Investment

142.5%

Annual Revenue

$155,704

AirDNA projects $609/night at 70% occupancy ($155,703).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,827

Annual Expenses

$33,921

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,998

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,298

Management & Platform Fees

$389

Platform Fee (i.e. Airbnb)

$389

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

$15,903

Deductible property tax

$3,135

Est. Depreciation Value

$139,261

Profit on this property

$121,782

Your total deduction

$36,517

So, your new taxable income is your previous income minus your total deduction ($150,000 - $36,517)

$113,483

Your old tax bill

$45,000

Your new tax bill

$34,045

Estimated tax savings

$10,955

2208 Claire Ave Gretna, Louisiana, 70053-7414

5 bed • 2 bath • 12 guests • $285,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$155,704

Profit (Cash Flow)

$100,374

Cap Rate

42.7%

Annual Revenue

$155,704

AirDNA projects $609/night at 70% occupancy ($155,704)

Occupancy Rate

Avg Daily Rate

Return Metrics

128.6% 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

128.6%

Cap Rate

42.73%

Return on Investment

142.5%

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

$15,903

Deductible property tax

$3,135

Your total deduction

-$58,459

Your adjusted annual income

$150,000 - -$58,459 = $208,459

Taxes on $208,459 (30%)

$62,538

Your old tax bill

$45,000

Your new tax bill

$62,538

Estimated tax savings

-$17,538

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