BNBCalc.com Investment Analysis Report of 7096 MN-61, Tofte, MN 55615, USA

6 bed • 4 bath • 16 guests • $1,475,000

BNB

Calc

Return Metrics

47.29% 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

47.29%

Cap Rate

11.38%

Return on Investment

100.22%

Annual Revenue

$232,843

Revenue data could not be found for this address

User selected values for this report: 51% occupancy rate, $1,250 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,412

Annual Expenses

$64,950

Utilities

$2,190

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$450

Other

$1,250

Maintenance

$2,640

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,940

Management & Platform Fees

$582

Platform Fee (i.e. Airbnb)

$582

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

$81,381

Deductible property tax

$14,602

Est. Depreciation Value

$489,552

Profit on this property

$167,893

Your total deduction

$417,642

So, your new taxable income is your previous income minus your total deduction ($150,000 - $417,642)

-$267,642

Your old tax bill

$45,000

Your new tax bill

-$80,293

Estimated tax savings

$125,293

property-location

7096 MN-61 Tofte, Minnesota, 55615

6 bed • 4 bath • 16 guests

Est. $7,075/mo

Agent

Inquire about this property

Contact Agent

$232,843

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

47.29%

Cap Rate

11.38%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$81,381

Deductible property tax

$14,602

Your total deduction

$87,928

Your adjusted annual income

$150,000 - $87,928 = $62,072

Taxes on $62,072 (30%)

$18,622

Your old tax bill

$45,000

Your new tax bill

$18,622

Estimated tax savings

$26,378

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