BNBCalc.com Investment Analysis Report of 310 E Clark St, Albert Lea, MN 56007, USA

8 bed • 5 bath • 20 guests • $112,000

BNB

Calc

Return Metrics

23.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

23.12%

Cap Rate

22.36%

Return on Investment

32.12%

Annual Revenue

$43,829

Revenue data could not be found for this address

User selected values for this report: 30% occupancy rate, $400 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,565

Annual Expenses

$18,778

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,065

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$365

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$4,437

Deductible property tax

$2,464

Est. Depreciation Value

$53,943

Profit on this property

$25,051

Your total deduction

$35,793

So, your new taxable income is your previous income minus your total deduction ($150,000 - $35,793)

$114,207

Your old tax bill

$45,000

Your new tax bill

$34,262

Estimated tax savings

$10,738

property-location

310 E Clark St Albert Lea, Minnesota, 56007-2966

8 bed • 5 bath • 20 guests

Est. $537/mo

Agent

Inquire about this property

Contact Agent

$43,829

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.12%

Cap Rate

22.36%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$4,437

Deductible property tax

$2,464

Your total deduction

-$982

Your adjusted annual income

$150,000 - -$982 = $150,982

Taxes on $150,982 (30%)

$45,295

Your old tax bill

$45,000

Your new tax bill

$45,295

Estimated tax savings

-$295

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