BNBCalc.com Investment Analysis Report of 33 Ann St, Newport, RI 02840, USA

8 bed • 5 bath • 16 guests • $700,000

BNB

Calc

Return Metrics

130.03% 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

130.03%

Cap Rate

40.22%

Return on Investment

145.5%

Annual Revenue

$339,403

AirDNA projects $1575/night at 59% occupancy ($339,402).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,817

Annual Expenses

$57,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,528

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,828

Management & Platform Fees

$849

Platform Fee (i.e. Airbnb)

$849

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$334,715

Profit on this property

$281,601

Your total deduction

$93,267

So, your new taxable income is your previous income minus your total deduction ($150,000 - $93,267)

$56,733

Your old tax bill

$45,000

Your new tax bill

$17,020

Estimated tax savings

$27,980

33 Ann St Newport, Rhode Island, 02840-3435

8 bed • 5 bath • 16 guests • $700,000

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

$339,403

Profit (Cash Flow)

$234,393

Cap Rate

40.2%

Annual Revenue

$339,403

AirDNA projects $1,575/night at 59% occupancy ($339,403)

Occupancy Rate

Avg Daily Rate

Return Metrics

130.03% 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

130.03%

Cap Rate

40.22%

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

$33,223

Deductible property tax

$6,930

Your total deduction

-$134,877

Your adjusted annual income

$150,000 - -$134,877 = $284,877

Taxes on $284,877 (30%)

$85,463

Your old tax bill

$45,000

Your new tax bill

$85,463

Estimated tax savings

-$40,463

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