BNBCalc.com Investment Analysis Report of 5 Church Drive, Kimberling City, MO, USA

8 bed • 4 bath • 20 guests • $600,000

BNB

Calc

Return Metrics

15.83% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.83%

Cap Rate

10.88%

Return on Investment

31.05%

Annual Revenue

$90,814

AirDNA projects $672/night at 37% occupancy ($90,814).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,124

Annual Expenses

$25,486

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,457

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$757

Management & Platform Fees

$227

Platform Fee (i.e. Airbnb)

$227

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$288,498

Profit on this property

$65,328

Your total deduction

$257,587

So, your new taxable income is your previous income minus your total deduction ($150,000 - $257,587)

-$107,587

Your old tax bill

$45,000

Your new tax bill

-$32,276

Estimated tax savings

$77,276

5 Church Drive Kimberling City, Missouri, 65686-9519

8 bed • 4 bath • 20 guests • $600,000

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

$90,814

Profit (Cash Flow)

$24,864

Cap Rate

10.9%

Annual Revenue

$90,814

AirDNA projects $672/night at 37% occupancy ($90,814)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.83% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.83%

Cap Rate

10.88%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$60,915

Your adjusted annual income

$150,000 - $60,915 = $89,085

Taxes on $89,085 (30%)

$26,726

Your old tax bill

$45,000

Your new tax bill

$26,726

Estimated tax savings

$18,274

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