BNBCalc.com Investment Analysis Report of Arkansas 42, Colonia Nápoles, Mexico City, CDMX, Mexico

3 bed • 2.5 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

-20.22% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-20.22%

Cap Rate

1.59%

Return on Investment

-4.58%

Annual Revenue

$22,134

AirDNA projects $101/night at 60% occupancy ($22,133).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,380

Annual Expenses

$16,557

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$884

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$184

Management & Platform Fees

$55

Platform Fee (i.e. Airbnb)

$55

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,717

Profit on this property

$5,576

Your total deduction

$181,217

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,217)

-$31,217

Your old tax bill

$45,000

Your new tax bill

-$9,365

Estimated tax savings

$54,365

Arkansas 42 Mexico City, Ciudad de México, 03810

3 bed • 2.5 bath • 8 guests • $350,000

Edit my contact card

Annual Revenue

$22,134

Profit (Cash Flow)

-$18,028

Cap Rate

1.6%

Annual Revenue

$22,134

AirDNA projects $101/night at 60% occupancy ($22,134)

Occupancy Rate

Avg Daily Rate

Return Metrics

-20.22% 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

-20.22%

Cap Rate

1.59%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$67,593

Your adjusted annual income

$150,000 - $67,593 = $82,407

Taxes on $82,407 (30%)

$24,722

Your old tax bill

$45,000

Your new tax bill

$24,722

Estimated tax savings

$20,278

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