BNBCalc.com Investment Analysis Report of 60 Old Sawmill Rd, Thornton, NH 03285, USA

3 bed • 2.5 bath • 6 guests • $344,000

BNB

Calc

Return Metrics

17.24% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

17.24%

Cap Rate

11.14%

Return on Investment

32.85%

Annual Revenue

$59,776

AirDNA projects $334/night at 49% occupancy ($59,775).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,788

Annual Expenses

$21,451

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,198

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$498

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

Property Manager Fee

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

$16,327

Deductible property tax

$3,406

Est. Depreciation Value

$163,954

Profit on this property

$38,325

Your total deduction

$145,361

So, your new taxable income is your previous income minus your total deduction ($150,000 - $145,361)

$4,639

Your old tax bill

$45,000

Your new tax bill

$1,392

Estimated tax savings

$43,608

60 Old Sawmill Rd Thornton, New Hampshire, 03285

3 bed • 2.5 bath • 6 guests • $344,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$59,776

Profit (Cash Flow)

$15,129

Cap Rate

11.1%

Annual Revenue

$59,776

AirDNA projects $334/night at 49% occupancy ($59,776)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.24% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.24%

Cap Rate

11.14%

Return on Investment

32.85%

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

$16,327

Deductible property tax

$3,406

Your total deduction

$33,619

Your adjusted annual income

$150,000 - $33,619 = $116,381

Taxes on $116,381 (30%)

$34,914

Your old tax bill

$45,000

Your new tax bill

$34,914

Estimated tax savings

$10,086

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