BNBCalc.com Investment Analysis Report of 3179 Bel Air Dr, Las Vegas, NV 89109, USA

3 bed • 3 bath • 12 guests • $529,000

BNB

Calc

Return Metrics

13.89% 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

13.89%

Cap Rate

15.64%

Return on Investment

16.76%

Annual Revenue

$110,848

AirDNA projects $341/night at 56% occupancy ($69,746).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,341

Annual Expenses

$28,090

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,624

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$924

Management & Platform Fees

$277

Platform Fee (i.e. Airbnb)

$277

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

$0

Deductible property tax

$5,819

Est. Depreciation Value

$249,238

Profit on this property

$82,758

Your total deduction

$172,300

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,300)

-$22,300

Your old tax bill

$45,000

Your new tax bill

-$6,690

Estimated tax savings

$51,690

3179 Bel Air Dr Las Vegas, Nevada, 89109-1591

3 bed • 3 bath • 12 guests • $529,000

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

$110,848

Profit (Cash Flow)

$76,950

Cap Rate

15.6%

Annual Revenue

$110,848

AirDNA projects $341/night at 56% occupancy ($69,747)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.89% 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

13.89%

Cap Rate

15.64%

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

$0

Deductible property tax

$5,819

Your total deduction

$2,485

Your adjusted annual income

$150,000 - $2,485 = $147,515

Taxes on $147,515 (30%)

$44,254

Your old tax bill

$45,000

Your new tax bill

$44,254

Estimated tax savings

$746

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