BNBCalc.com Investment Analysis Report of 25 W Narragansett Ave, Newport, RI 02840, USA

8 bed • 4 bath • 20 guests • $900,000

BNB

Calc

Return Metrics

87.71% 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

87.71%

Cap Rate

28.77%

Return on Investment

103.57%

Annual Revenue

$313,350

AirDNA projects $1532/night at 56% occupancy ($313,350).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,535

Annual Expenses

$54,416

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,311

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,611

Management & Platform Fees

$783

Platform Fee (i.e. Airbnb)

$783

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$426,668

Profit on this property

$258,935

Your total deduction

$219,358

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,358)

-$69,358

Your old tax bill

$45,000

Your new tax bill

-$20,807

Estimated tax savings

$65,807

25 W Narragansett Ave Newport, Rhode Island, 02840-3952

8 bed • 4 bath • 20 guests • $900,000

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

$313,350

Profit (Cash Flow)

$198,227

Cap Rate

28.8%

Annual Revenue

$313,350

AirDNA projects $1,532/night at 56% occupancy ($313,350)

Occupancy Rate

Avg Daily Rate

Return Metrics

87.71% 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

87.71%

Cap Rate

28.77%

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

$42,715

Deductible property tax

$8,910

Your total deduction

-$71,394

Your adjusted annual income

$150,000 - -$71,394 = $221,394

Taxes on $221,394 (30%)

$66,418

Your old tax bill

$45,000

Your new tax bill

$66,418

Estimated tax savings

-$21,418

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