BNBCalc.com Investment Analysis Report of 5190 Los Pinos St, Las Vegas, NV 89122, USA

3 bed • 2 bath • 8 guests • $324,000,000

BNB

Calc

Return Metrics

-29.28% 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

-29.28%

Cap Rate

0.01%

Return on Investment

-11.96%

Annual Revenue

$53,636

AirDNA projects $267/night at 55% occupancy ($53,636).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,721

Annual Expenses

$20,653

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,147

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$447

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

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

$15,377,375

Deductible property tax

$3,207,600

Est. Depreciation Value

$149,228,209

Profit on this property

$32,983

Your total deduction

$167,780,201

So, your new taxable income is your previous income minus your total deduction ($150,000 - $167,780,201)

-$167,630,201

Your old tax bill

$45,000

Your new tax bill

-$50,289,060

Estimated tax savings

$50,334,060

5190 Los Pinos St Las Vegas, Nevada, 89122-7647

3 bed • 2 bath • 8 guests • $324,000,000

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

$53,636

Profit (Cash Flow)

-$21,823,025

Cap Rate

0.0%

Annual Revenue

$53,636

AirDNA projects $267/night at 55% occupancy ($53,636)

Occupancy Rate

Avg Daily Rate

Return Metrics

-29.28% 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

-29.28%

Cap Rate

0.01%

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

$15,377,375

Deductible property tax

$3,207,600

Your total deduction

$66,169,993

Your adjusted annual income

$150,000 - $66,169,993 = -$66,019,993

Taxes on -$66,019,993 (30%)

-$19,805,998

Your old tax bill

$45,000

Your new tax bill

-$19,805,998

Estimated tax savings

$19,850,998

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