BNBCalc.com Investment Analysis Report of 724 Natchez Lane, Sugar Grove, OH, USA

2 bed • 2 bath • 5 guests • $400,000

BNB

Calc

Return Metrics

9.65% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

9.65%

Cap Rate

11.1%

Return on Investment

12.52%

Annual Revenue

$66,785

AirDNA projects $265/night at 69% occupancy ($66,784).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,864

Annual Expenses

$22,362

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,257

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$557

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

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

Deductible property tax

$4,000

Est. Depreciation Value

$188,386

Profit on this property

$44,423

Your total deduction

$147,963

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,963)

$2,037

Your old tax bill

$45,000

Your new tax bill

$611

Estimated tax savings

$44,389

724 Natchez Ln Sugar Grove, Ohio, 43155

2 bed • 2 bath • 5 guests • $400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$66,785

Profit (Cash Flow)

$40,427

Cap Rate

11.1%

Annual Revenue

$66,785

AirDNA projects $265/night at 69% occupancy ($66,785)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.65% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.65%

Cap Rate

11.1%

Return on Investment

12.52%

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

Deductible property tax

$4,000

Your total deduction

$19,611

Your adjusted annual income

$150,000 - $19,611 = $130,389

Taxes on $130,389 (30%)

$39,117

Your old tax bill

$45,000

Your new tax bill

$39,117

Estimated tax savings

$5,883

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