BNBCalc.com Investment Analysis Report of 2332 Pontiac St, Columbus, OH 43211, USA

2 bed • 1 bath • 4 guests • $143,000

BNB

Calc

Return Metrics

7.27% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.27%

Cap Rate

8.73%

Return on Investment

21.82%

Annual Revenue

$30,074

AirDNA projects $179/night at 46% occupancy ($30,074).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,466

Annual Expenses

$17,590

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$951

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$251

Management & Platform Fees

$75

Platform Fee (i.e. Airbnb)

$75

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

$6,787

Deductible property tax

$1,416

Est. Depreciation Value

$69,861

Profit on this property

$12,485

Your total deduction

$65,579

So, your new taxable income is your previous income minus your total deduction ($150,000 - $65,579)

$84,421

Your old tax bill

$45,000

Your new tax bill

$25,326

Estimated tax savings

$19,674

2332 Pontiac St Columbus, Ohio, 43211-2050

2 bed • 1 bath • 4 guests • $143,000

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

$30,074

Profit (Cash Flow)

$2,849

Cap Rate

8.7%

Annual Revenue

$30,074

AirDNA projects $179/night at 46% occupancy ($30,074)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.27% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.27%

Cap Rate

8.73%

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

$6,787

Deductible property tax

$1,416

Your total deduction

$17,934

Your adjusted annual income

$150,000 - $17,934 = $132,066

Taxes on $132,066 (30%)

$39,620

Your old tax bill

$45,000

Your new tax bill

$39,620

Estimated tax savings

$5,380

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