BNBCalc.com Investment Analysis Report of 257 Cotton Hill Rd, Gilford, NH 03249, USA

4 bed • 4 bath • 10 guests • $850,000

BNB

Calc

Return Metrics

-1.94% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-1.94%

Cap Rate

5.83%

Return on Investment

15.17%

Annual Revenue

$73,049

AirDNA projects $378/night at 49% occupancy ($67,650).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,951

Annual Expenses

$23,416

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

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

$34,220

Deductible property tax

$9,350

Est. Depreciation Value

$398,519

Profit on this property

$49,632

Your total deduction

$392,457

So, your new taxable income is your previous income minus your total deduction ($150,000 - $392,457)

-$242,457

Your old tax bill

$45,000

Your new tax bill

-$72,737

Estimated tax savings

$117,737

257 Cotton Hill Rd Gilford, New Hampshire, 03249-6986

4 bed • 4 bath • 10 guests • $850,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$73,049

Profit (Cash Flow)

-$4,020

Cap Rate

5.8%

Annual Revenue

$73,049

AirDNA projects $378/night at 49% occupancy ($67,650)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.94% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.94%

Cap Rate

5.83%

Return on Investment

15.17%

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

$34,220

Deductible property tax

$9,350

Your total deduction

$120,969

Your adjusted annual income

$150,000 - $120,969 = $29,031

Taxes on $29,031 (30%)

$8,709

Your old tax bill

$45,000

Your new tax bill

$8,709

Estimated tax savings

$36,291

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