BNBCalc.com Investment Analysis Report of 80 Mill Rd

1 bed • 1 bath • 6 guests • $79,000

BNB

Calc

Return Metrics

24.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.46%

Cap Rate

13.68%

Return on Investment

38.49%

Annual Revenue

$28,153

AirDNA projects $94/night at 82% occupancy ($28,153).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,445

Annual Expenses

$17,340

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$935

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$235

Management & Platform Fees

$70

Platform Fee (i.e. Airbnb)

$70

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$444

Annual Mortgage & Tax

$5,328

Downpayment

Purchase Price

$79,000

Percent Down

20%

Total Downpayment

$15,800

Total Loan Amount

$63,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$379

Property Tax Yearly

0.99%

Property Tax Monthly

$65

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

33,541 sqft

Year built:

1977

Size:

720 sqft

Type:

SFR

Parking:

Heating:

Heat Pump

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
3631 Highway 20	3	1	1,192	41,382	1922	$125,000	0
50 Bethel Rd	4	1.5	3,076	19,730,066	1900	$0	0

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 1

Lot size:33,541 sqft

Building area: 720 sqft

Garage: -

Heating: Heat pump

Pool: No

Fireplaces:

Basement: No basement

Lot Info

Zoning: 01-SINGLE FAMILY

Land Use: Residential

Parcel Number: 230002905

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $80,405

County Est. Land Value: $20,000

Assessed Land Value: $20,000

County Est. Structure Value: $60,405

Market Estimate: -

Ownership

Name: Richard Williams

Owner Occupied: No

Owner Mailing Address: 13028 Julian Ct, Broomfield, CO 80020

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No

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

$3,749

Deductible property tax

$782

Est. Depreciation Value

$41,703

Profit on this property

$10,813

Your total deduction

$35,422

So, your new taxable income is your previous income minus your total deduction ($150,000 - $35,422)

$114,578

Your old tax bill

$45,000

Your new tax bill

$34,373

Estimated tax savings

$10,627

80 Mill Rd Crawford, Nebraska, 69339

1 bed • 1 bath • 6 guests

Purchase Price

Est. $379/mo

Inquire about this property

Contact Agent

$17,700

Zestimate

$28,153

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.46%

Cap Rate

13.68%

Return on Investment

38.49%

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

$3,749

Deductible property tax

$782

Your total deduction

$6,974

Your adjusted annual income

$150,000 - $6,974 = $143,026

Taxes on $143,026 (30%)

$42,908

Your old tax bill

$45,000

Your new tax bill

$42,908

Estimated tax savings

$2,092

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