BNBCalc.com Investment Analysis Report of 6475 Durban Rd, Washington Township, OH 45459, USA

6 bed • 6 bath • 15 guests • $630,000

BNB

Calc

Return Metrics

12.52% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

12.52%

Cap Rate

9.93%

Return on Investment

28.16%

Annual Revenue

$87,659

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,090

Annual Expenses

$25,076

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,430

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$730

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

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

$29,900

Deductible property tax

$6,237

Est. Depreciation Value

$300,075

Profit on this property

$62,583

Your total deduction

$273,630

So, your new taxable income is your previous income minus your total deduction ($150,000 - $273,630)

-$123,630

Your old tax bill

$45,000

Your new tax bill

-$37,089

Estimated tax savings

$82,089

6475 Durban Rd Woodbourne-Hyde Park, Ohio, 45459-2960

6 bed • 6 bath • 15 guests • $630,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$87,659

Profit (Cash Flow)

$20,091

Cap Rate

9.9%

Annual Revenue

$87,659

Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

12.52% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.52%

Cap Rate

9.93%

Return on Investment

28.16%

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

$29,900

Deductible property tax

$6,237

Your total deduction

$69,118

Your adjusted annual income

$150,000 - $69,118 = $80,882

Taxes on $80,882 (30%)

$24,265

Your old tax bill

$45,000

Your new tax bill

$24,265

Estimated tax savings

$20,735

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