BNBCalc.com Investment Analysis Report of 3448 Morning Dove Circle, Lawrence, KS, USA

3 bed • 2 bath • 8 guests • $200,000

BNB

Calc

Return Metrics

24.45% 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

24.45%

Cap Rate

13.4%

Return on Investment

39.06%

Annual Revenue

$46,547

AirDNA projects $216/night at 59% occupancy ($46,546).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,644

Annual Expenses

$19,731

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,088

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$388

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$97,553

Profit on this property

$26,816

Your total deduction

$82,209

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,209)

$67,791

Your old tax bill

$45,000

Your new tax bill

$20,337

Estimated tax savings

$24,663

3448 Morning Dove Circle Lawrence, Kansas, 66049-4247

3 bed • 2 bath • 8 guests • $200,000

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

$46,547

Profit (Cash Flow)

$13,328

Cap Rate

13.4%

Annual Revenue

$46,547

AirDNA projects $216/night at 59% occupancy ($46,547)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.45% 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

24.45%

Cap Rate

13.4%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$15,681

Your adjusted annual income

$150,000 - $15,681 = $134,319

Taxes on $134,319 (30%)

$40,296

Your old tax bill

$45,000

Your new tax bill

$40,296

Estimated tax savings

$4,704

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