BNBCalc.com Investment Analysis Report of 66 Allen Rd, Glen, NH 03838, USA

4 bed • 2 bath • 12 guests • $355,000

BNB

Calc

Return Metrics

21.87% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.87%

Cap Rate

12.42%

Return on Investment

37.21%

Annual Revenue

$66,412

AirDNA projects $319/night at 57% occupancy ($66,412).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,859

Annual Expenses

$22,314

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,253

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$553

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$16,849

Deductible property tax

$3,514

Est. Depreciation Value

$170,220

Profit on this property

$44,099

Your total deduction

$146,485

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,485)

$3,515

Your old tax bill

$45,000

Your new tax bill

$1,055

Estimated tax savings

$43,945

66 Allen Rd Bartlett, New Hampshire, 03838

4 bed • 2 bath • 12 guests • $355,000

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

$66,412

Profit (Cash Flow)

$20,159

Cap Rate

12.4%

Annual Revenue

$66,412

AirDNA projects $319/night at 57% occupancy ($66,412)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.87% 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

21.87%

Cap Rate

12.42%

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

$16,849

Deductible property tax

$3,514

Your total deduction

$30,453

Your adjusted annual income

$150,000 - $30,453 = $119,547

Taxes on $119,547 (30%)

$35,864

Your old tax bill

$45,000

Your new tax bill

$35,864

Estimated tax savings

$9,136

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