BNBCalc.com Investment Analysis Report of 6133 E 42nd St, Indianapolis, IN 46226, USA

4 bed • 1 bath • 12 guests • $120,000

BNB

Calc

Return Metrics

23.58% 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

23.58%

Cap Rate

14.17%

Return on Investment

36.21%

Annual Revenue

$35,283

AirDNA projects $210/night at 46% occupancy ($35,282).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,522

Annual Expenses

$18,267

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$994

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$294

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

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

$5,695

Deductible property tax

$1,188

Est. Depreciation Value

$61,828

Profit on this property

$17,016

Your total deduction

$51,695

So, your new taxable income is your previous income minus your total deduction ($150,000 - $51,695)

$98,305

Your old tax bill

$45,000

Your new tax bill

$29,491

Estimated tax savings

$15,509

property-location

6133 E 42nd St Indianapolis, Indiana, 46226

4 bed • 1 bath • 12 guests

Est. $576/mo

Agent

Inquire about this property

Contact Agent

$35,283

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.58%

Cap Rate

14.17%

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

$5,695

Deductible property tax

$1,188

Your total deduction

$9,471

Your adjusted annual income

$150,000 - $9,471 = $140,529

Taxes on $140,529 (30%)

$42,159

Your old tax bill

$45,000

Your new tax bill

$42,159

Estimated tax savings

$2,841

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