BNBCalc.com Investment Analysis Report of 9467 Independence Blvd, Parma Heights, OH 44130, USA

3 bed • 1 bath • 9 guests • $130,000

BNB

Calc

Return Metrics

96.27% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

96.27%

Cap Rate

34.99%

Return on Investment

109.84%

Annual Revenue

$68,008

AirDNA projects $266/night at 70% occupancy ($68,008).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,877

Annual Expenses

$22,521

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,267

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$567

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$6,170

Deductible property tax

$1,287

Est. Depreciation Value

$65,153

Profit on this property

$45,487

Your total deduction

$27,123

So, your new taxable income is your previous income minus your total deduction ($150,000 - $27,123)

$122,877

Your old tax bill

$45,000

Your new tax bill

$36,863

Estimated tax savings

$8,137

9467 Independence Blvd Parma Heights, Ohio, 44130-4632

3 bed • 1 bath • 9 guests • $130,000

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

$68,008

Profit (Cash Flow)

$36,727

Cap Rate

35.0%

Annual Revenue

$68,008

AirDNA projects $266/night at 70% occupancy ($68,008)

Occupancy Rate

Avg Daily Rate

Return Metrics

96.27% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

96.27%

Cap Rate

34.99%

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

$6,170

Deductible property tax

$1,287

Your total deduction

-$17,341

Your adjusted annual income

$150,000 - -$17,341 = $167,341

Taxes on $167,341 (30%)

$50,202

Your old tax bill

$45,000

Your new tax bill

$50,202

Estimated tax savings

-$5,202

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