BNBCalc.com Investment Analysis Report of Haštalská, 110 00 Praha 1-Staré Město, Česko

2 bed • 1 bath • 2 guests • $589,104

BNB

Calc

Return Metrics

-15.97% 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

-15.97%

Cap Rate

2.9%

Return on Investment

0.58%

Annual Revenue

$35,374

AirDNA projects $149/night at 65% occupancy ($35,373).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,523

Annual Expenses

$18,279

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$995

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$295

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

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

$27,959

Deductible property tax

$5,832

Est. Depreciation Value

$275,320

Profit on this property

$17,095

Your total deduction

$292,016

So, your new taxable income is your previous income minus your total deduction ($150,000 - $292,016)

-$142,016

Your old tax bill

$45,000

Your new tax bill

-$42,605

Estimated tax savings

$87,605

property-location

Haštalská Hlavní město Praha, 110 00

2 bed • 1 bath • 2 guests

$35,374

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.97%

Cap Rate

2.9%

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

$27,959

Deductible property tax

$5,832

Your total deduction

$104,473

Your adjusted annual income

$150,000 - $104,473 = $45,527

Taxes on $45,527 (30%)

$13,658

Your old tax bill

$45,000

Your new tax bill

$13,658

Estimated tax savings

$31,342

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