BNBCalc.com Investment Analysis Report of 7316 NW 85th Terrace, Kansas City, MO 64153, USA

3 bed • 3 bath • 12 guests • $270,000

BNB

Calc

Return Metrics

49.71% 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

49.71%

Cap Rate

19.78%

Return on Investment

64.89%

Annual Revenue

$76,446

AirDNA projects $299/night at 70% occupancy ($76,445).

User selected values for this report: 70% occupancy rate, $299 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,918

Annual Expenses

$23,018

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,337

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$637

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

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

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$90,402

Profit on this property

$53,428

Your total deduction

$52,462

So, your new taxable income is your previous income minus your total deduction ($150,000 - $52,462)

$97,538

Your old tax bill

$45,000

Your new tax bill

$29,261

Estimated tax savings

$15,739

property-location

7316 NW 85th Terrace Kansas City, Missouri, 64153-3704

3 bed • 3 bath • 12 guests

Est. $1,295/mo

Agent

Inquire about this property

Contact Agent

$76,446

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

49.71%

Cap Rate

19.78%

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

$12,814

Deductible property tax

$2,673

Your total deduction

-$8,445

Your adjusted annual income

$150,000 - -$8,445 = $158,445

Taxes on $158,445 (30%)

$47,533

Your old tax bill

$45,000

Your new tax bill

$47,533

Estimated tax savings

-$2,533

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