BNBCalc.com Investment Analysis Report of 914 Mt Pleasant Ave, Columbus, OH 43201, USA

3 bed • 1 bath • 9 guests • $410,000

BNB

Calc

Return Metrics

0.13% 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

0.13%

Cap Rate

6.77%

Return on Investment

16.05%

Annual Revenue

$47,664

AirDNA projects $225/night at 58% occupancy ($47,664).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,656

Annual Expenses

$19,876

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,097

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$397

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

$19,459

Deductible property tax

$4,059

Est. Depreciation Value

$194,111

Profit on this property

$27,788

Your total deduction

$189,841

So, your new taxable income is your previous income minus your total deduction ($150,000 - $189,841)

-$39,841

Your old tax bill

$45,000

Your new tax bill

-$11,952

Estimated tax savings

$56,952

914 Mt Pleasant Ave Columbus, Ohio, 43201-3540

3 bed • 1 bath • 9 guests • $410,000

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

$47,664

Profit (Cash Flow)

$140

Cap Rate

6.8%

Annual Revenue

$47,664

AirDNA projects $225/night at 58% occupancy ($47,664)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.13% 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

0.13%

Cap Rate

6.77%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$57,569

Your adjusted annual income

$150,000 - $57,569 = $92,431

Taxes on $92,431 (30%)

$27,729

Your old tax bill

$45,000

Your new tax bill

$27,729

Estimated tax savings

$17,271

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