BNBCalc.com Investment Analysis Report of 758 S Pearl St, Columbus, OH 43206, USA

2 bed • 2 bath • 6 guests • $435,000

BNB

Calc

Return Metrics

-4.3% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.3%

Cap Rate

5.69%

Return on Investment

11.95%

Annual Revenue

$44,176

AirDNA projects $205/night at 57% occupancy ($42,678).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,619

Annual Expenses

$19,423

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$20,646

Deductible property tax

$4,307

Est. Depreciation Value

$204,505

Profit on this property

$24,753

Your total deduction

$204,704

So, your new taxable income is your previous income minus your total deduction ($150,000 - $204,704)

-$54,704

Your old tax bill

$45,000

Your new tax bill

-$16,411

Estimated tax savings

$61,411

758 S Pearl St Columbus, Ohio, 43206-2032

2 bed • 2 bath • 6 guests • $435,000

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

$44,176

Profit (Cash Flow)

-$4,587

Cap Rate

5.7%

Annual Revenue

$44,176

AirDNA projects $205/night at 57% occupancy ($42,679)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.3% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.3%

Cap Rate

5.69%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$65,376

Your adjusted annual income

$150,000 - $65,376 = $84,624

Taxes on $84,624 (30%)

$25,387

Your old tax bill

$45,000

Your new tax bill

$25,387

Estimated tax savings

$19,613

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