BNBCalc.com Investment Analysis Report of 4216 Bridger Rd, Kansas City, MO 64111, USA

3 bed • 2 bath • 6 guests • $290,000

BNB

Calc

Return Metrics

24.68% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

15%

Revenue Appreciation:

0%

Cash on Cash Return

24.68%

Cap Rate

11.69%

Return on Investment

114.49%

Annual Revenue

$49,746

AirDNA projects $227/night at 56% occupancy ($46,429).

User selected values for this report: 60% occupancy rate, $227 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,320

Annual Expenses

$15,835

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$860

Property Insurance

$125

HOA

$0

Landscaping

$100

Ongoing Repairs

$100

Supplies

$100

Software

$0

Pest Control

$20

Permits

$0

Other

$0

Cleaning Cost

$415

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

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

$19,173

Deductible property tax

$0

Est. Depreciation Value

$93,624

Profit on this property

$33,912

Your total deduction

$78,885

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,885)

$71,115

Your old tax bill

$45,000

Your new tax bill

$21,334

Estimated tax savings

$23,666

property-location

4216 Bridger Rd Kansas City, Missouri, 64111-3126

3 bed • 2 bath • 6 guests

Est. $1,391/mo

Agent

Inquire about this property

Contact Agent

$49,746

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

0%

Cash on Cash Return

24.68%

Cap Rate

11.69%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$19,173

Deductible property tax

$0

Your total deduction

$15,899

Your adjusted annual income

$150,000 - $15,899 = $134,101

Taxes on $134,101 (30%)

$40,230

Your old tax bill

$45,000

Your new tax bill

$40,230

Estimated tax savings

$4,770

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