BNBCalc.com Investment Analysis Report of 74 Richardson Trail unit 8, Campton, NH 03223, USA

3 bed • 2.5 bath • 6 guests • $320,000

BNB

Calc

Return Metrics

17.54% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.54%

Cap Rate

11.25%

Return on Investment

33.04%

Annual Revenue

$57,106

AirDNA projects $265/night at 39% occupancy ($37,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,759

Annual Expenses

$21,104

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,176

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$476

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$152,901

Profit on this property

$36,002

Your total deduction

$135,254

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,254)

$14,746

Your old tax bill

$45,000

Your new tax bill

$4,424

Estimated tax savings

$40,576

74 Richardson Trail Campton, New Hampshire, 03223

3 bed • 2.5 bath • 6 guests • $320,000

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

$57,106

Profit (Cash Flow)

$14,426

Cap Rate

11.3%

Annual Revenue

$57,106

AirDNA projects $265/night at 39% occupancy ($37,748)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.54% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.54%

Cap Rate

11.25%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$31,038

Your adjusted annual income

$150,000 - $31,038 = $118,962

Taxes on $118,962 (30%)

$35,689

Your old tax bill

$45,000

Your new tax bill

$35,689

Estimated tax savings

$9,311

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