BNBCalc.com Investment Analysis Report of 435 W South St, Frederick, MD 21701, USA

1 bed • 2 bath • 6 guests • $295,000

BNB

Calc

Return Metrics

-10.14% 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

-10.14%

Cap Rate

4.25%

Return on Investment

6.09%

Annual Revenue

$30,155

AirDNA projects $129/night at 64% occupancy ($30,154).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,467

Annual Expenses

$17,600

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$951

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$251

Management & Platform Fees

$75

Platform Fee (i.e. Airbnb)

$75

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

$14,001

Deductible property tax

$2,920

Est. Depreciation Value

$138,746

Profit on this property

$12,554

Your total deduction

$143,113

So, your new taxable income is your previous income minus your total deduction ($150,000 - $143,113)

$6,887

Your old tax bill

$45,000

Your new tax bill

$2,066

Estimated tax savings

$42,934

property-location

435 W South St Frederick, Maryland, 21701-6326

1 bed • 2 bath • 6 guests

Est. $1,415/mo

Agent

Inquire about this property

Contact Agent

$30,155

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.14%

Cap Rate

4.25%

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

$14,001

Deductible property tax

$2,920

Your total deduction

$48,585

Your adjusted annual income

$150,000 - $48,585 = $101,415

Taxes on $101,415 (30%)

$30,424

Your old tax bill

$45,000

Your new tax bill

$30,424

Estimated tax savings

$14,576

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