BNBCalc.com Investment Analysis Report of Av. de Juan Antonio Samaranch, 28055 Madrid, España

2 bed • 1 bath • 4 guests • $560,000

BNB

Calc

Return Metrics

-20.85% 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

-20.85%

Cap Rate

1.71%

Return on Investment

-4.34%

Annual Revenue

$26,758

AirDNA projects $99/night at 74% occupancy ($26,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,430

Annual Expenses

$17,159

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$923

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$223

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

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

$26,578

Deductible property tax

$5,544

Est. Depreciation Value

$261,916

Profit on this property

$9,599

Your total deduction

$284,439

So, your new taxable income is your previous income minus your total deduction ($150,000 - $284,439)

-$134,439

Your old tax bill

$45,000

Your new tax bill

-$40,332

Estimated tax savings

$85,332

property-location

Av. de Juan Antonio Samaranch Madrid, Comunidad de Madrid, 28055

2 bed • 1 bath • 4 guests

$26,758

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-20.85%

Cap Rate

1.71%

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

$26,578

Deductible property tax

$5,544

Your total deduction

$106,023

Your adjusted annual income

$150,000 - $106,023 = $43,977

Taxes on $43,977 (30%)

$13,193

Your old tax bill

$45,000

Your new tax bill

$13,193

Estimated tax savings

$31,807

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