BNBCalc.com Investment Analysis Report of 56483 McKenzie Hwy, McKenzie Bridge, OR 97413, USA

2 bed • 2 bath • 6 guests • $450,000

BNB

Calc

Return Metrics

9.8% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.8%

Cap Rate

9.24%

Return on Investment

26.09%

Annual Revenue

$63,845

AirDNA projects $230/night at 76% occupancy ($63,844).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,852

Annual Expenses

$22,220

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,232

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$532

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$21,357

Deductible property tax

$4,950

Est. Depreciation Value

$211,414

Profit on this property

$41,625

Your total deduction

$196,096

So, your new taxable income is your previous income minus your total deduction ($150,000 - $196,096)

-$46,096

Your old tax bill

$45,000

Your new tax bill

-$13,829

Estimated tax savings

$58,829

property-location

56483 McKenzie Hwy McKenzie Bridge, Oregon, 97413

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,158/mo

Agent

Inquire about this property

Contact Agent

$63,845

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.8%

Cap Rate

9.24%

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

$21,357

Deductible property tax

$4,950

Your total deduction

$52,064

Your adjusted annual income

$150,000 - $52,064 = $97,936

Taxes on $97,936 (30%)

$29,381

Your old tax bill

$45,000

Your new tax bill

$29,381

Estimated tax savings

$15,619

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