BNBCalc.com Investment Analysis Report of 5103 N Bernard St, Chicago, IL 60625, USA

3 bed • 2 bath • 9 guests • $520,000

BNB

Calc

Return Metrics

-8.03% 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

-8.03%

Cap Rate

4.76%

Return on Investment

8.12%

Annual Revenue

$44,209

AirDNA projects $178/night at 68% occupancy ($44,209).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,619

Annual Expenses

$19,427

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

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

$24,680

Deductible property tax

$5,148

Est. Depreciation Value

$244,933

Profit on this property

$24,782

Your total deduction

$249,979

So, your new taxable income is your previous income minus your total deduction ($150,000 - $249,979)

-$99,979

Your old tax bill

$45,000

Your new tax bill

-$29,994

Estimated tax savings

$74,994

5103 N Bernard St Chicago, Illinois, 60625-4801

3 bed • 2 bath • 9 guests • $520,000

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

$44,209

Profit (Cash Flow)

-$10,294

Cap Rate

4.8%

Annual Revenue

$44,209

AirDNA projects $178/night at 68% occupancy ($44,209)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.03% 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

-8.03%

Cap Rate

4.76%

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

$24,680

Deductible property tax

$5,148

Your total deduction

$83,099

Your adjusted annual income

$150,000 - $83,099 = $66,901

Taxes on $66,901 (30%)

$20,070

Your old tax bill

$45,000

Your new tax bill

$20,070

Estimated tax savings

$24,930

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