BNBCalc.com Investment Analysis Report of 25402 Liberty Hill Rd, South Bloomingville, OH 43152, USA

3 bed • 3.5 bath • 11 guests • $850,000

BNB

Calc

Return Metrics

3.82% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.82%

Cap Rate

7.81%

Return on Investment

20.33%

Annual Revenue

$92,107

AirDNA projects $467/night at 53% occupancy ($90,401).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,138

Annual Expenses

$25,654

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,468

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$768

Management & Platform Fees

$230

Platform Fee (i.e. Airbnb)

$230

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

$40,819

Deductible property tax

$9,350

Est. Depreciation Value

$397,159

Profit on this property

$66,453

Your total deduction

$380,875

So, your new taxable income is your previous income minus your total deduction ($150,000 - $380,875)

-$230,875

Your old tax bill

$45,000

Your new tax bill

-$69,262

Estimated tax savings

$114,262

property-location

25402 Liberty Hill Rd South Bloomingville, Ohio, 43152

3 bed • 3.5 bath • 11 guests

Est. $4,077/mo

Agent

Inquire about this property

Contact Agent

$92,107

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.82%

Cap Rate

7.81%

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 est deduction will be...

Deductible mortgage interest

$40,819

Deductible property tax

$9,350

Your total deduction

$110,339

Your adjusted annual income

$150,000 - $110,339 = $39,661

Taxes on $39,661 (30%)

$11,898

Your old tax bill

$45,000

Your new tax bill

$11,898

Estimated tax savings

$33,102

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com