BNBCalc.com Investment Analysis Report of 26, Sector Rd, Sector 29, Gurugram, Haryana 122009, India

4 bed • 4 bath • 8 guests • $200,000

BNB

Calc

Return Metrics

-10.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.93%

Cap Rate

3.62%

Return on Investment

3.03%

Annual Revenue

$24,062

AirDNA projects $183/night at 36% occupancy ($24,062).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,401

Annual Expenses

$16,808

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$901

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$201

Management & Platform Fees

$60

Platform Fee (i.e. Airbnb)

$60

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$99,153

Profit on this property

$7,254

Your total deduction

$103,371

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,371)

$46,629

Your old tax bill

$45,000

Your new tax bill

$13,989

Estimated tax savings

$31,011

property-location

26 Gurugram, Haryana, 122009

4 bed • 4 bath • 8 guests

Purchase Price

$24,062

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.93%

Cap Rate

3.62%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$35,723

Your adjusted annual income

$150,000 - $35,723 = $114,277

Taxes on $114,277 (30%)

$34,283

Your old tax bill

$45,000

Your new tax bill

$34,283

Estimated tax savings

$10,717

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