BNBCalc.com Investment Analysis Report of 813 Maine Ave, Slidell, LA 70458, USA

3 bed • 2.5 bath • 6 guests • $343,322

BNB

Calc

Return Metrics

7.52% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.52%

Cap Rate

8.66%

Return on Investment

23.13%

Annual Revenue

$49,907

AirDNA projects $244/night at 56% occupancy ($49,906).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,681

Annual Expenses

$20,168

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,116

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$416

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

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

$16,294

Deductible property tax

$3,399

Est. Depreciation Value

$163,642

Profit on this property

$29,739

Your total deduction

$153,596

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,596)

-$3,596

Your old tax bill

$45,000

Your new tax bill

-$1,079

Estimated tax savings

$46,079

813 Maine Ave Slidell, Louisiana, 70458-3347

3 bed • 2.5 bath • 6 guests • $343,322

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

$49,907

Profit (Cash Flow)

$6,591

Cap Rate

8.7%

Annual Revenue

$49,907

AirDNA projects $244/night at 56% occupancy ($49,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.52% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.52%

Cap Rate

8.66%

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

$16,294

Deductible property tax

$3,399

Your total deduction

$42,066

Your adjusted annual income

$150,000 - $42,066 = $107,934

Taxes on $107,934 (30%)

$32,380

Your old tax bill

$45,000

Your new tax bill

$32,380

Estimated tax savings

$12,620

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