BNBCalc.com Investment Analysis Report of 50310 Main St, Granger, IN 46530, USA

3 bed • 1 bath • 4 guests • $150,000

BNB

Calc

Return Metrics

80.06% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

80.06%

Cap Rate

29.56%

Return on Investment

94.03%

Annual Revenue

$66,694

AirDNA projects $415/night at 44% occupancy ($66,693).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,863

Annual Expenses

$22,350

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,256

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$556

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

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

$7,119

Deductible property tax

$1,485

Est. Depreciation Value

$74,365

Profit on this property

$44,343

Your total deduction

$38,625

So, your new taxable income is your previous income minus your total deduction ($150,000 - $38,625)

$111,375

Your old tax bill

$45,000

Your new tax bill

$33,412

Estimated tax savings

$11,588

50310 Main St Granger, Indiana, 46530-9160

3 bed • 1 bath • 4 guests • $150,000

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

$66,694

Profit (Cash Flow)

$34,227

Cap Rate

29.6%

Annual Revenue

$66,694

AirDNA projects $415/night at 44% occupancy ($66,694)

Occupancy Rate

Avg Daily Rate

Return Metrics

80.06% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

80.06%

Cap Rate

29.56%

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

$7,119

Deductible property tax

$1,485

Your total deduction

-$12,111

Your adjusted annual income

$150,000 - -$12,111 = $162,111

Taxes on $162,111 (30%)

$48,633

Your old tax bill

$45,000

Your new tax bill

$48,633

Estimated tax savings

-$3,633

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