BNBCalc.com Investment Analysis Report of 608 Putter Point Ct, Terre Haute, IN, 47802

4 bed • 3.5 bath • 14 guests • $450,000

BNB

Calc

Return Metrics

-8.2% 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

-8.2%

Cap Rate

4.65%

Return on Investment

7.46%

Annual Revenue

$39,826

AirDNA projects $232/night at 47% occupancy ($39,826).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,571

Annual Expenses

$18,857

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,032

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$332

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,529

Annual Mortgage & Tax

$30,348

Downpayment

Purchase Price

$450,000

Percent Down

20%

Total Downpayment

$90,000

Total Loan Amount

$360,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,158

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$371

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$4,455

Est. Depreciation Value

$214,214

Profit on this property

$20,969

Your total deduction

$219,058

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,058)

-$69,058

Your old tax bill

$45,000

Your new tax bill

-$20,717

Estimated tax savings

$65,717

property-location

608 Putter Point Ct Terre Haute, Indiana, 47802

4 bed • 3.5 bath • 14 guests

Purchase Price

Est. $2,158/mo

Agent

Inquire about this property

Contact

$88,600

Zestimate

-23

Airbnb Investor Score

-$9,379

Annual Profit

4.7%

Cap Rate

-8.2%

Cash on Cash

$39,826

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

-8.2%

Cap Rate

4.65%

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

$4,455

Your total deduction

$73,066

Your adjusted annual income

$150,000 - $73,066 = $76,934

Taxes on $76,934 (30%)

$23,080

Your old tax bill

$45,000

Your new tax bill

$23,080

Estimated tax savings

$21,920

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