BNBCalc.com Investment Analysis Report of 9 Hepples Rd, Boat Harbour Beach TAS 7321, Australia

3 bed • 1.5 bath • 8 guests • $850,000

BNB

Calc

Return Metrics

-3.74% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

9.9%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.74%

Cap Rate

2.61%

Return on Investment

20.73%

Annual Revenue

$45,144

AirDNA projects $206/night at 60% occupancy ($45,144).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,911

Annual Expenses

$22,935

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,076

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$376

Management & Platform Fees

$395

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

$282

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

$25,665

Deductible property tax

$3,000

Est. Depreciation Value

$396,839

Profit on this property

$22,210

Your total deduction

$403,295

So, your new taxable income is your previous income minus your total deduction ($150,000 - $403,295)

-$253,295

Your old tax bill

$45,000

Your new tax bill

-$75,989

Estimated tax savings

$120,989

9 Hepples Rd Boat Harbour Beach, Tasmania, 7321

3 bed • 1.5 bath • 8 guests • $850,000

Edit my contact card

Annual Revenue

$45,144

Profit (Cash Flow)

-$14,018

Cap Rate

2.6%

Annual Revenue

$45,144

AirDNA projects $206/night at 60% occupancy ($45,144)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.74% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

9.9%

Revenue Appreciation

0%

Cash on Cash Return

-3.74%

Cap Rate

2.61%

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

$25,665

Deductible property tax

$3,000

Your total deduction

$132,983

Your adjusted annual income

$150,000 - $132,983 = $17,017

Taxes on $17,017 (30%)

$5,105

Your old tax bill

$45,000

Your new tax bill

$5,105

Estimated tax savings

$39,895

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