BNBCalc.com Investment Analysis Report of 347 W Chestnut St, Chicago, IL 60610, USA

0 bed • 1 bath • 3 guests • $80,000

BNB

Calc

Return Metrics

72.46% 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

72.46%

Cap Rate

25.43%

Return on Investment

87.89%

Annual Revenue

$38,427

AirDNA projects $167/night at 63% occupancy ($38,427).

User selected values for this report: 63% occupancy rate, $167 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,506

Annual Expenses

$18,076

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,020

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$320

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

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

$3,797

Deductible property tax

$792

Est. Depreciation Value

$26,635

Profit on this property

$20,352

Your total deduction

$10,872

So, your new taxable income is your previous income minus your total deduction ($150,000 - $10,872)

$139,128

Your old tax bill

$45,000

Your new tax bill

$41,738

Estimated tax savings

$3,262

property-location

347 W Chestnut St Chicago, Illinois, 60610-3050

0 bed • 1 bath • 3 guests

Est. $384/mo

Agent

Inquire about this property

Contact Agent

$38,427

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

72.46%

Cap Rate

25.43%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$3,797

Deductible property tax

$792

Your total deduction

-$7,069

Your adjusted annual income

$150,000 - -$7,069 = $157,069

Taxes on $157,069 (30%)

$47,121

Your old tax bill

$45,000

Your new tax bill

$47,121

Estimated tax savings

-$2,121

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com