BNBCalc.com Investment Analysis Report of 601 Harman Ave, Dayton, OH 45419, USA

3 bed • 2 bath • 6 guests • $290,000

BNB

Calc

Return Metrics

-4.9% 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

-4.9%

Cap Rate

5.47%

Return on Investment

10.45%

Annual Revenue

$33,968

AirDNA projects $150/night at 62% occupancy ($33,967).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,508

Annual Expenses

$18,096

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$983

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

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

$13,764

Deductible property tax

$2,871

Est. Depreciation Value

$139,004

Profit on this property

$15,872

Your total deduction

$139,766

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,766)

$10,234

Your old tax bill

$45,000

Your new tax bill

$3,070

Estimated tax savings

$41,930

601 Harman Ave Dayton, Ohio, 45419-3846

3 bed • 2 bath • 6 guests • $290,000

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

$33,968

Profit (Cash Flow)

-$3,688

Cap Rate

5.5%

Annual Revenue

$33,968

AirDNA projects $150/night at 62% occupancy ($33,968)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.9% 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

-4.9%

Cap Rate

5.47%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$45,014

Your adjusted annual income

$150,000 - $45,014 = $104,986

Taxes on $104,986 (30%)

$31,496

Your old tax bill

$45,000

Your new tax bill

$31,496

Estimated tax savings

$13,504

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