BNBCalc.com Investment Analysis Report of 632 Fenelon Pl, Dubuque, IA 52001, USA

3 bed • 1.5 bath • 9 guests • $126,000

BNB

Calc

Return Metrics

33.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

33.03%

Cap Rate

18.58%

Return on Investment

43.85%

Annual Revenue

$42,646

AirDNA projects $278/night at 42% occupancy ($42,645).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,602

Annual Expenses

$19,224

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,055

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$355

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$6,648

Deductible property tax

$1,386

Est. Depreciation Value

$63,391

Profit on this property

$23,422

Your total deduction

$48,004

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,004)

$101,996

Your old tax bill

$45,000

Your new tax bill

$30,599

Estimated tax savings

$14,401

632 Fenelon Pl Dubuque, Iowa, 52001-6633

3 bed • 1.5 bath • 9 guests • $126,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$42,646

Profit (Cash Flow)

$14,422

Cap Rate

18.6%

Annual Revenue

$42,646

AirDNA projects $278/night at 42% occupancy ($42,646)

Occupancy Rate

Avg Daily Rate

Return Metrics

33.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.03%

Cap Rate

18.58%

Return on Investment

43.85%

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

$6,648

Deductible property tax

$1,386

Your total deduction

$4,738

Your adjusted annual income

$150,000 - $4,738 = $145,262

Taxes on $145,262 (30%)

$43,579

Your old tax bill

$45,000

Your new tax bill

$43,579

Estimated tax savings

$1,421

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