BNBCalc.com Investment Analysis Report of 339 Tupelo Ln, Lake Charles, LA 70611, USA

5 bed • 3 bath • 10 guests • $343,322

BNB

Calc

Return Metrics

-2.54% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.54%

Cap Rate

6.06%

Return on Investment

12.36%

Annual Revenue

$39,651

AirDNA projects $236/night at 46% occupancy ($39,650).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,570

Annual Expenses

$18,835

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,030

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$330

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

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

$16,294

Deductible property tax

$3,399

Est. Depreciation Value

$166,282

Profit on this property

$20,816

Your total deduction

$165,159

So, your new taxable income is your previous income minus your total deduction ($150,000 - $165,159)

-$15,159

Your old tax bill

$45,000

Your new tax bill

-$4,548

Estimated tax savings

$49,548

339 Tupelo Ln Lake Charles, Louisiana, 70611-5518

5 bed • 3 bath • 10 guests • $343,322

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

$39,651

Profit (Cash Flow)

-$2,332

Cap Rate

6.1%

Annual Revenue

$39,651

AirDNA projects $236/night at 46% occupancy ($39,651)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.54% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.54%

Cap Rate

6.06%

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

$16,294

Deductible property tax

$3,399

Your total deduction

$51,781

Your adjusted annual income

$150,000 - $51,781 = $98,219

Taxes on $98,219 (30%)

$29,466

Your old tax bill

$45,000

Your new tax bill

$29,466

Estimated tax savings

$15,534

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