BNBCalc.com Investment Analysis Report of 7615 Shirland Rd, Rockton, IL 61072, USA

3 bed • 2 bath • 8 guests • $100,000

BNB

Calc

Return Metrics

103.08% 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

103.08%

Cap Rate

39.21%

Return on Investment

115.72%

Annual Revenue

$60,799

AirDNA projects $203/night at 52% occupancy ($38,555).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,799

Annual Expenses

$21,584

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,207

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$507

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

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

$4,746

Deductible property tax

$990

Est. Depreciation Value

$51,496

Profit on this property

$39,215

Your total deduction

$18,018

So, your new taxable income is your previous income minus your total deduction ($150,000 - $18,018)

$131,982

Your old tax bill

$45,000

Your new tax bill

$39,595

Estimated tax savings

$5,405

7615 Shirland Rd Rockton, Illinois, 61072-9499

3 bed • 2 bath • 8 guests • $100,000

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

$60,799

Profit (Cash Flow)

$32,471

Cap Rate

39.2%

Annual Revenue

$60,799

AirDNA projects $203/night at 52% occupancy ($38,555)

Occupancy Rate

Avg Daily Rate

Return Metrics

103.08% 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

103.08%

Cap Rate

39.21%

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

$4,746

Deductible property tax

$990

Your total deduction

-$17,150

Your adjusted annual income

$150,000 - -$17,150 = $167,150

Taxes on $167,150 (30%)

$50,145

Your old tax bill

$45,000

Your new tax bill

$50,145

Estimated tax savings

-$5,145

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