BNBCalc.com Investment Analysis Report of 2743 Sweetbriar Rd, Montgomery, AL 36109, USA

4 bed • 3 bath • 10 guests • $180,000

BNB

Calc

Return Metrics

35.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.1%

Cap Rate

15.93%

Return on Investment

50.3%

Annual Revenue

$48,694

AirDNA projects $202/night at 66% occupancy ($48,694).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,668

Annual Expenses

$20,010

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,106

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$406

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

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

$8,543

Deductible property tax

$1,782

Est. Depreciation Value

$89,782

Profit on this property

$28,684

Your total deduction

$71,422

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,422)

$78,578

Your old tax bill

$45,000

Your new tax bill

$23,573

Estimated tax savings

$21,427

2743 Sweetbriar Rd Montgomery, Alabama, 36109-2009

4 bed • 3 bath • 10 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Jeremy

$48,694

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.1%

Cap Rate

15.93%

Return on Investment

50.3%

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

$8,543

Deductible property tax

$1,782

Your total deduction

$10,158

Your adjusted annual income

$150,000 - $10,158 = $139,842

Taxes on $139,842 (30%)

$41,952

Your old tax bill

$45,000

Your new tax bill

$41,952

Estimated tax savings

$3,048

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