BNBCalc.com Investment Analysis Report of 35829 Moraine Dr, Cushing, MN 56443, USA

4 bed • 2 bath • 10 guests • $479,900

BNB

Calc

Return Metrics

-37.59% 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

-37.59%

Cap Rate

-2.72%

Return on Investment

-21.78%

Annual Revenue

$0

Revenue data could not be found for this address

User selected values for this report: 0% occupancy rate, $0 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,090

Annual Expenses

$13,080

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$0

STR 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

$22,777

Deductible property tax

$4,751

Est. Depreciation Value

$165,387

Loss on this property

-$13,080

Your total deduction

$205,995

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,995)

-$55,995

Your old tax bill

$45,000

Your new tax bill

-$16,798

Estimated tax savings

$61,798

property-location

35829 Moraine Dr Cushing, Minnesota, 56443

4 bed • 2 bath • 10 guests

Est. $2,302/mo

Agent

Inquire about this property

Contact Agent

$0

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-37.59%

Cap Rate

-2.72%

STR 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

$22,777

Deductible property tax

$4,751

Your total deduction

$94,444

Your adjusted annual income

$150,000 - $94,444 = $55,556

Taxes on $55,556 (30%)

$16,667

Your old tax bill

$45,000

Your new tax bill

$16,667

Estimated tax savings

$28,333

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