BNBCalc.com Investment Analysis Report of 2456 Eastwood Blvd, Prattville, AL 36066, USA

4 bed • 3 bath • 10 guests • $300,000

BNB

Calc

Return Metrics

146.77% 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

146.77%

Cap Rate

45.76%

Return on Investment

161.75%

Annual Revenue

$173,520

AirDNA projects $642/night at 74% occupancy ($173,520).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,020

Annual Expenses

$36,238

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,146

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,446

Management & Platform Fees

$434

Platform Fee (i.e. Airbnb)

$434

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$145,049

Profit on this property

$137,283

Your total deduction

$24,975

So, your new taxable income is your previous income minus your total deduction ($150,000 - $24,975)

$125,025

Your old tax bill

$45,000

Your new tax bill

$37,507

Estimated tax savings

$7,493

2456 Eastwood Blvd Prattville, Alabama, 36066-7751

4 bed • 3 bath • 10 guests • $300,000

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

$173,520

Profit (Cash Flow)

$117,051

Cap Rate

45.8%

Annual Revenue

$173,520

AirDNA projects $642/night at 74% occupancy ($173,520)

Occupancy Rate

Avg Daily Rate

Return Metrics

146.77% 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

146.77%

Cap Rate

45.76%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$73,921

Your adjusted annual income

$150,000 - -$73,921 = $223,921

Taxes on $223,921 (30%)

$67,176

Your old tax bill

$45,000

Your new tax bill

$67,176

Estimated tax savings

-$22,176

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