BNBCalc.com Investment Analysis Report of 2303 Sexton Ave, North Las Vegas, NV 89031, USA

3 bed • 2 bath • 6 guests • $480,000

BNB

Calc

Return Metrics

71.21% 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

71.21%

Cap Rate

11.01%

Return on Investment

164.47%

Annual Revenue

$76,760

AirDNA projects $296/night at 71% occupancy ($76,759).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,992

Annual Expenses

$23,899

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,340

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$640

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

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

$24,156

Deductible property tax

$5,280

Est. Depreciation Value

$226,511

Profit on this property

$52,861

Your total deduction

$203,085

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,085)

-$53,085

Your old tax bill

$45,000

Your new tax bill

-$15,926

Estimated tax savings

$60,926

2303 Sexton Ave North Las Vegas, Nevada, 89031-0637

3 bed • 2 bath • 6 guests • $480,000

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

$76,760

Profit (Cash Flow)

$16,309

Cap Rate

11.0%

Annual Revenue

$76,760

AirDNA projects $296/night at 71% occupancy ($76,760)

Occupancy Rate

Avg Daily Rate

Return Metrics

71.21% 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

71.21%

Cap Rate

11.01%

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

$24,156

Deductible property tax

$5,280

Your total deduction

$48,749

Your adjusted annual income

$150,000 - $48,749 = $101,251

Taxes on $101,251 (30%)

$30,375

Your old tax bill

$45,000

Your new tax bill

$30,375

Estimated tax savings

$14,625

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