BNBCalc.com Investment Analysis Report of 59 E Main St, Rockville, UT 84763, USA

2 bed • 3 bath • 8 guests • $575,000

BNB

Calc

Return Metrics

199.93% 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

199.93%

Cap Rate

24.07%

Return on Investment

253.64%

Annual Revenue

$174,850

AirDNA projects $704/night at 68% occupancy ($174,849).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,034

Annual Expenses

$36,410

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,157

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,457

Management & Platform Fees

$437

Platform Fee (i.e. Airbnb)

$437

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

$27,779

Deductible property tax

$5,750

Est. Depreciation Value

$269,144

Profit on this property

$138,439

Your total deduction

$164,234

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,234)

-$14,234

Your old tax bill

$45,000

Your new tax bill

-$4,270

Estimated tax savings

$49,270

59 E Main St Rockville, Utah, 84763

2 bed • 3 bath • 8 guests • $575,000

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

$174,850

Profit (Cash Flow)

$93,967

Cap Rate

24.1%

Annual Revenue

$174,850

AirDNA projects $704/night at 68% occupancy ($174,850)

Occupancy Rate

Avg Daily Rate

Return Metrics

199.93% 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

199.93%

Cap Rate

24.07%

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

$27,779

Deductible property tax

$5,750

Your total deduction

-$19,110

Your adjusted annual income

$150,000 - -$19,110 = $169,110

Taxes on $169,110 (30%)

$50,733

Your old tax bill

$45,000

Your new tax bill

$50,733

Estimated tax savings

-$5,733

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