BNBCalc.com Investment Analysis Report of 7312 2nd Ave N, Birmingham, AL 35206, USA

4 bed • 2 bath • 8 guests • $172,000

BNB

Calc

Return Metrics

42.35% 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

42.35%

Cap Rate

15.55%

Return on Investment

63.84%

Annual Revenue

$46,481

AirDNA projects $202/night at 63% occupancy ($46,480).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,644

Annual Expenses

$19,723

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,087

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$387

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$9,184

Deductible property tax

$1,703

Est. Depreciation Value

$85,937

Profit on this property

$26,758

Your total deduction

$70,065

So, your new taxable income is your previous income minus your total deduction ($150,000 - $70,065)

$79,935

Your old tax bill

$45,000

Your new tax bill

$23,980

Estimated tax savings

$21,020

7312 2nd Ave N Birmingham, Alabama, 35206-4224

4 bed • 2 bath • 8 guests • $172,000

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

$46,481

Profit (Cash Flow)

$13,918

Cap Rate

15.6%

Annual Revenue

$46,481

AirDNA projects $202/night at 63% occupancy ($46,481)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.35% 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

42.35%

Cap Rate

15.55%

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

$9,184

Deductible property tax

$1,703

Your total deduction

$11,422

Your adjusted annual income

$150,000 - $11,422 = $138,578

Taxes on $138,578 (30%)

$41,573

Your old tax bill

$45,000

Your new tax bill

$41,573

Estimated tax savings

$3,427

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