BNBCalc.com Investment Analysis Report of 8978 E Backwater Rd, North Webster, IN 46555, USA

3 bed • 2 bath • 10 guests • $385,000

BNB

Calc

Return Metrics

-2.21% 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

-2.21%

Cap Rate

6.18%

Return on Investment

13.58%

Annual Revenue

$43,099

AirDNA projects $190/night at 59% occupancy ($40,943).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,607

Annual Expenses

$19,283

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,059

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$359

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

$18,272

Deductible property tax

$3,811

Est. Depreciation Value

$182,757

Profit on this property

$23,816

Your total deduction

$181,025

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,025)

-$31,025

Your old tax bill

$45,000

Your new tax bill

-$9,308

Estimated tax savings

$54,308

property-location

8978 E Backwater Rd North Webster, Indiana, 46555-9527

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,847/mo

Agent

Inquire about this property

Contact Agent

$43,099

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.21%

Cap Rate

6.18%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$56,481

Your adjusted annual income

$150,000 - $56,481 = $93,519

Taxes on $93,519 (30%)

$28,056

Your old tax bill

$45,000

Your new tax bill

$28,056

Estimated tax savings

$16,944

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