BNBCalc.com Investment Analysis Report of 2608 6th Ct, Tuscaloosa, AL 35401, USA

5 bed • 5 bath • 14 guests • $699,000

BNB

Calc

Return Metrics

14.52% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.52%

Cap Rate

10.36%

Return on Investment

30.52%

Annual Revenue

$98,974

AirDNA projects $797/night at 34% occupancy ($98,973).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,212

Annual Expenses

$26,547

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,525

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$825

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

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

$33,175

Deductible property tax

$6,920

Est. Depreciation Value

$330,414

Profit on this property

$72,427

Your total deduction

$298,082

So, your new taxable income is your previous income minus your total deduction ($150,000 - $298,082)

-$148,082

Your old tax bill

$45,000

Your new tax bill

-$44,425

Estimated tax savings

$89,425

2608 6th Ct Tuscaloosa, Alabama, 35401-5851

5 bed • 5 bath • 14 guests • $699,000

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

$98,974

Profit (Cash Flow)

$25,279

Cap Rate

10.4%

Annual Revenue

$98,974

AirDNA projects $797/night at 34% occupancy ($98,974)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.52% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.52%

Cap Rate

10.36%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$72,940

Your adjusted annual income

$150,000 - $72,940 = $77,060

Taxes on $77,060 (30%)

$23,118

Your old tax bill

$45,000

Your new tax bill

$23,118

Estimated tax savings

$21,882

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