BNBCalc.com Investment Analysis Report of 4381 W Flamingo Rd, Las Vegas, NV 89103, USA

2 bed • 1.5 bath • 6 guests • $400,000,000

BNB

Calc

Return Metrics

-29.3% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-29.3%

Cap Rate

0%

Return on Investment

-11.98%

Annual Revenue

$43,683

AirDNA projects $184/night at 65% occupancy ($43,683).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,613

Annual Expenses

$19,359

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,064

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$364

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$18,984,413

Deductible property tax

$3,960,000

Est. Depreciation Value

$184,229,721

Profit on this property

$24,324

Your total deduction

$207,149,810

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,149,810)

-$206,999,810

Your old tax bill

$45,000

Your new tax bill

-$62,099,943

Estimated tax savings

$62,144,943

4381 W Flamingo Rd Las Vegas, Nevada, 89103

2 bed • 1.5 bath • 6 guests • $400,000,000

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

$43,683

Profit (Cash Flow)

-$26,958,408

Cap Rate

0.0%

Annual Revenue

$43,683

AirDNA projects $184/night at 65% occupancy ($43,683)

Occupancy Rate

Avg Daily Rate

Return Metrics

-29.3% 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

-29.3%

Cap Rate

0%

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

$18,984,413

Deductible property tax

$3,960,000

Your total deduction

$81,706,954

Your adjusted annual income

$150,000 - $81,706,954 = -$81,556,954

Taxes on -$81,556,954 (30%)

-$24,467,086

Your old tax bill

$45,000

Your new tax bill

-$24,467,086

Estimated tax savings

$24,512,086

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