BNBCalc.com Investment Analysis Report of 443 Burton Ave, Montgomery, AL 36104, USA

8 bed • 5 bath • 12 guests • $275,000

BNB

Calc

Return Metrics

59.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

2.4%

Revenue Appreciation:

0%

Cash on Cash Return

59.85%

Cap Rate

24.22%

Return on Investment

72.37%

Annual Revenue

$96,614

AirDNA projects $489/night at 63% occupancy ($112,520).

User selected values for this report: 68% occupancy rate, $389 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,500

Annual Expenses

$29,996

Utilities

$665

Internet + TV

$40

Water/Sewer

$125

Garbage

$50

Electric

$250

Gas

$150

Other

$50

Maintenance

$1,593

Property Insurance

$250

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$38

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$805

Management & Platform Fees

$242

Platform Fee (i.e. Airbnb)

$242

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

$14,658

Deductible property tax

$2,750

Est. Depreciation Value

$106,305

Profit on this property

$66,618

Your total deduction

$57,095

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,095)

$92,905

Your old tax bill

$45,000

Your new tax bill

$27,871

Estimated tax savings

$17,129

property-location

443 Burton Ave Montgomery, Alabama, 36104-5135

8 bed • 5 bath • 12 guests

Est. $1,319/mo

Agent

Inquire about this property

Contact Jeremy

$96,614

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

2.4%

Revenue Appreciation

0%

Cash on Cash Return

59.85%

Cap Rate

24.22%

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

$14,658

Deductible property tax

$2,750

Your total deduction

-$14,900

Your adjusted annual income

$150,000 - -$14,900 = $164,900

Taxes on $164,900 (30%)

$49,470

Your old tax bill

$45,000

Your new tax bill

$49,470

Estimated tax savings

-$4,470

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