BNBCalc.com Investment Analysis Report of 3750 N Lake Shore Dr., Chicago, IL 60613, USA

3 bed • 3 bath • 6 guests • $199,000

BNB

Calc

Return Metrics

190.62% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3.4%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

190.62%

Cap Rate

29.55%

Return on Investment

232.66%

Annual Revenue

$83,612

AirDNA projects $388/night at 59% occupancy ($83,611).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,066

Annual Expenses

$24,790

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,397

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$697

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$9,614

Deductible property tax

$2,189

Est. Depreciation Value

$97,252

Profit on this property

$58,822

Your total deduction

$50,233

So, your new taxable income is your previous income minus your total deduction ($150,000 - $50,233)

$99,767

Your old tax bill

$45,000

Your new tax bill

$29,930

Estimated tax savings

$15,070

3750 N Lake Shore Dr. Chicago, Illinois, 60613

3 bed • 3 bath • 6 guests • $199,000

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

$83,612

Profit (Cash Flow)

$43,234

Cap Rate

29.6%

Annual Revenue

$83,612

AirDNA projects $388/night at 59% occupancy ($83,612)

Occupancy Rate

Avg Daily Rate

Return Metrics

190.62% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3.4%

Revenue Appreciation

0%

Cash on Cash Return

190.62%

Cap Rate

29.55%

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

$9,614

Deductible property tax

$2,189

Your total deduction

-$16,093

Your adjusted annual income

$150,000 - -$16,093 = $166,093

Taxes on $166,093 (30%)

$49,828

Your old tax bill

$45,000

Your new tax bill

$49,828

Estimated tax savings

-$4,828

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