BNBCalc.com Investment Analysis Report of 3657 Pennington Rd, Shaker Heights, OH 44120, USA

4 bed • 2 bath • 12 guests • $132,500

BNB

Calc

Return Metrics

17.18% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.18%

Cap Rate

12.05%

Return on Investment

30.06%

Annual Revenue

$34,081

AirDNA projects $217/night at 43% occupancy ($34,080).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,509

Annual Expenses

$18,111

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$984

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$284

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

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

$6,289

Deductible property tax

$1,312

Est. Depreciation Value

$67,745

Profit on this property

$15,970

Your total deduction

$59,375

So, your new taxable income is your previous income minus your total deduction ($150,000 - $59,375)

$90,625

Your old tax bill

$45,000

Your new tax bill

$27,188

Estimated tax savings

$17,812

3657 Pennington Rd Shaker Heights, Ohio, 44120-5067

4 bed • 2 bath • 12 guests • $132,500

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

$34,081

Profit (Cash Flow)

$7,042

Cap Rate

12.1%

Annual Revenue

$34,081

AirDNA projects $217/night at 43% occupancy ($34,081)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.18% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.18%

Cap Rate

12.05%

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

$6,289

Deductible property tax

$1,312

Your total deduction

$13,119

Your adjusted annual income

$150,000 - $13,119 = $136,881

Taxes on $136,881 (30%)

$41,064

Your old tax bill

$45,000

Your new tax bill

$41,064

Estimated tax savings

$3,936

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