BNBCalc.com Investment Analysis Report of 260 County Rd 562, Leesburg, AL 35983, USA

4 bed • 4 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

1.75% 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

1.75%

Cap Rate

7.17%

Return on Investment

18.09%

Annual Revenue

$81,690

AirDNA projects $422/night at 53% occupancy ($81,690).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,025

Annual Expenses

$24,300

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,381

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$681

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$375,491

Profit on this property

$57,391

Your total deduction

$363,989

So, your new taxable income is your previous income minus your total deduction ($150,000 - $363,989)

-$213,989

Your old tax bill

$45,000

Your new tax bill

-$64,197

Estimated tax savings

$109,197

property-location

260 County Rd 562 Leesburg, Alabama, 35983-4401

4 bed • 4 bath • 12 guests

Est. $3,837/mo

Agent

Inquire about this property

Contact Agent

$81,690

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.75%

Cap Rate

7.17%

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 est deduction will be...

Deductible mortgage interest

$37,969

Deductible property tax

$7,920

Your total deduction

$108,181

Your adjusted annual income

$150,000 - $108,181 = $41,819

Taxes on $41,819 (30%)

$12,546

Your old tax bill

$45,000

Your new tax bill

$12,546

Estimated tax savings

$32,454

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