BNBCalc.com Investment Analysis Report of 75438 Vandyke Rd, New Marshfield, OH 45766, USA

4 bed • 2 bath • 10 guests • $240,000

BNB

Calc

Return Metrics

1.35% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.35%

Cap Rate

7.11%

Return on Investment

15.9%

Annual Revenue

$35,356

AirDNA projects $320/night at 50% occupancy ($58,439).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,523

Annual Expenses

$18,276

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$995

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$295

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

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

$11,391

Deductible property tax

$2,376

Est. Depreciation Value

$117,255

Profit on this property

$17,079

Your total deduction

$113,943

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,943)

$36,057

Your old tax bill

$45,000

Your new tax bill

$10,817

Estimated tax savings

$34,183

75438 Vandyke Rd New Marshfield, Ohio, 45766-8917

4 bed • 2 bath • 10 guests • $240,000

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

$35,356

Profit (Cash Flow)

$891

Cap Rate

7.1%

Annual Revenue

$35,356

AirDNA projects $320/night at 50% occupancy ($58,439)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.35% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.35%

Cap Rate

7.11%

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

$11,391

Deductible property tax

$2,376

Your total deduction

$33,975

Your adjusted annual income

$150,000 - $33,975 = $116,025

Taxes on $116,025 (30%)

$34,808

Your old tax bill

$45,000

Your new tax bill

$34,808

Estimated tax savings

$10,192

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