BNBCalc.com Investment Analysis Report of 416 E 3rd St, Emmett, ID 83617, USA

4 bed • 2 bath • 12 guests • $399,000

BNB

Calc

Return Metrics

-8.58% 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

-8.58%

Cap Rate

4.54%

Return on Investment

6.95%

Annual Revenue

$36,561

AirDNA projects $143/night at 70% occupancy ($36,560).

User selected values for this report: 70% occupancy rate, $143 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,536

Annual Expenses

$18,433

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,005

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$305

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$132,525

Profit on this property

$18,128

Your total deduction

$137,284

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,284)

$12,716

Your old tax bill

$45,000

Your new tax bill

$3,815

Estimated tax savings

$41,185

property-location

416 E 3rd St Emmett, Idaho, 83617-3015

4 bed • 2 bath • 12 guests

Est. $1,914/mo

Agent

Inquire about this property

Contact Agent

$36,561

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.58%

Cap Rate

4.54%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$48,026

Your adjusted annual income

$150,000 - $48,026 = $101,974

Taxes on $101,974 (30%)

$30,592

Your old tax bill

$45,000

Your new tax bill

$30,592

Estimated tax savings

$14,408

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