BNBCalc.com Investment Analysis Report of 413 NE Greenway Dr, Blue Springs, MO 64014, USA

6 bed • 5 bath • 16 guests • $405,000

BNB

Calc

Return Metrics

44.67% 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

44.67%

Cap Rate

18.7%

Return on Investment

59.55%

Annual Revenue

$102,780

AirDNA projects $152/night at 70% occupancy ($38,861).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,253

Annual Expenses

$27,041

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,556

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$856

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

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

$19,222

Deductible property tax

$4,009

Est. Depreciation Value

$196,288

Profit on this property

$75,738

Your total deduction

$143,781

So, your new taxable income is your previous income minus your total deduction ($150,000 - $143,781)

$6,219

Your old tax bill

$45,000

Your new tax bill

$1,866

Estimated tax savings

$43,134

property-location

413 NE Greenway Dr Blue Springs, Missouri, 64014-2318

6 bed • 5 bath • 16 guests

Est. $1,943/mo

Agent

Inquire about this property

Contact Agent

$102,780

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

44.67%

Cap Rate

18.7%

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

$19,222

Deductible property tax

$4,009

Your total deduction

$9,941

Your adjusted annual income

$150,000 - $9,941 = $140,059

Taxes on $140,059 (30%)

$42,018

Your old tax bill

$45,000

Your new tax bill

$42,018

Estimated tax savings

$2,982

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