BNBCalc.com Investment Analysis Report of 84 Rocky Point Rd, Milton, NH 03851, USA

6 bed • 2 bath • 16 guests • $600,000

BNB

Calc

Return Metrics

0.05% 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

0.05%

Cap Rate

6.75%

Return on Investment

15.72%

Annual Revenue

$62,325

AirDNA projects $474/night at 36% occupancy ($62,325).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,815

Annual Expenses

$21,782

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,219

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$519

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$285,618

Profit on this property

$40,543

Your total deduction

$279,492

So, your new taxable income is your previous income minus your total deduction ($150,000 - $279,492)

-$129,492

Your old tax bill

$45,000

Your new tax bill

-$38,848

Estimated tax savings

$83,848

84 Rocky Point Rd Milton, New Hampshire, 03851

6 bed • 2 bath • 16 guests • $600,000

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

$62,325

Profit (Cash Flow)

$79

Cap Rate

6.8%

Annual Revenue

$62,325

AirDNA projects $474/night at 36% occupancy ($62,325)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.05% 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

0.05%

Cap Rate

6.75%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$84,836

Your adjusted annual income

$150,000 - $84,836 = $65,164

Taxes on $65,164 (30%)

$19,549

Your old tax bill

$45,000

Your new tax bill

$19,549

Estimated tax savings

$25,451

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