BNBCalc.com Investment Analysis Report of 32 Rocky Point Rd, Milton, NH 03851, USA

2 bed • 2 bath • 4 guests • $250,000

BNB

Calc

Return Metrics

23.94% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

23.94%

Cap Rate

13.59%

Return on Investment

39.98%

Annual Revenue

$54,787

AirDNA projects $174/night at 47% occupancy ($29,869).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,157

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$13,348

Deductible property tax

$2,475

Est. Depreciation Value

$138,501

Profit on this property

$33,984

Your total deduction

$120,340

So, your new taxable income is your previous income minus your total deduction ($150,000 - $120,340)

$29,660

Your old tax bill

$45,000

Your new tax bill

$8,898

Estimated tax savings

$36,102

32 Rocky Point Rd Milton, New Hampshire, 03851

2 bed • 2 bath • 4 guests • $250,000

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

$54,787

Profit (Cash Flow)

$15,324

Cap Rate

13.6%

Annual Revenue

$54,787

AirDNA projects $174/night at 47% occupancy ($29,870)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.94% 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

23.94%

Cap Rate

13.59%

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

$13,348

Deductible property tax

$2,475

Your total deduction

$25,588

Your adjusted annual income

$150,000 - $25,588 = $124,412

Taxes on $124,412 (30%)

$37,324

Your old tax bill

$45,000

Your new tax bill

$37,324

Estimated tax savings

$7,676

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