BNBCalc.com Investment Analysis Report of 5742 State Route 781 lot 10, Peebles, OH 45660, USA

2 bed • 2 bath • 4 guests • $250,000

BNB

Calc

Return Metrics

17.8% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.7%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.8%

Cap Rate

18.04%

Return on Investment

25.53%

Annual Revenue

$67,570

AirDNA projects $170/night at 74% occupancy ($45,947).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,872

Annual Expenses

$22,464

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,263

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$563

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

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

$4,141

Deductible property tax

$2,500

Est. Depreciation Value

$119,301

Profit on this property

$45,106

Your total deduction

$80,836

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,836)

$69,164

Your old tax bill

$45,000

Your new tax bill

$20,749

Estimated tax savings

$24,251

5742 OH-781 Peebles, Ohio, 45660

2 bed • 2 bath • 4 guests • $250,000

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

$67,570

Profit (Cash Flow)

$31,426

Cap Rate

18.0%

Annual Revenue

$67,570

AirDNA projects $170/night at 74% occupancy ($45,948)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.8% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.7%

Revenue Appreciation

0%

Cash on Cash Return

17.8%

Cap Rate

18.04%

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

$4,141

Deductible property tax

$2,500

Your total deduction

-$476

Your adjusted annual income

$150,000 - -$476 = $150,476

Taxes on $150,476 (30%)

$45,143

Your old tax bill

$45,000

Your new tax bill

$45,143

Estimated tax savings

-$143

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