BNBCalc.com Investment Analysis Report of 4 Coppersmith Way, Boston, MA, USA

2 bed • 1 bath • 5 guests • $485,000

BNB

Calc

Return Metrics

27.93% 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

27.93%

Cap Rate

9.97%

Return on Investment

76.18%

Annual Revenue

$71,332

AirDNA projects $279/night at 75% occupancy ($76,427).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,913

Annual Expenses

$22,953

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,294

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$594

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$21,301

Deductible property tax

$4,850

Est. Depreciation Value

$227,374

Profit on this property

$48,379

Your total deduction

$205,145

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,145)

-$55,145

Your old tax bill

$45,000

Your new tax bill

-$16,544

Estimated tax savings

$61,544

4 Coppersmith Way Boston, Massachusetts, 02128-1910

2 bed • 1 bath • 5 guests • $485,000

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

$71,332

Profit (Cash Flow)

$12,583

Cap Rate

10.0%

Annual Revenue

$71,332

AirDNA projects $279/night at 75% occupancy ($76,427)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.93% 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

27.93%

Cap Rate

9.97%

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

$21,301

Deductible property tax

$4,850

Your total deduction

$50,249

Your adjusted annual income

$150,000 - $50,249 = $99,751

Taxes on $99,751 (30%)

$29,925

Your old tax bill

$45,000

Your new tax bill

$29,925

Estimated tax savings

$15,075

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