BNBCalc.com Investment Analysis Report of Jupiterveien 2, 3055 Krokstadelva, Norge

1 bed • 1 bath • 2 guests • $260,000

BNB

Calc

Return Metrics

100.15% 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

100.15%

Cap Rate

31.41%

Return on Investment

116.31%

Annual Revenue

$107,747

AirDNA projects $79/night at 59% occupancy ($17,024).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,172

Annual Expenses

$26,067

Utilities

$305

Internet + TV

$120

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$0

Other

$0

Maintenance

$1,598

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$898

Management & Platform Fees

$269

Platform Fee (i.e. Airbnb)

$269

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$122,467

Profit on this property

$81,680

Your total deduction

$55,701

So, your new taxable income is your previous income minus your total deduction ($150,000 - $55,701)

$94,299

Your old tax bill

$45,000

Your new tax bill

$28,290

Estimated tax savings

$16,710

Jupiterveien 2 Viken, 3055

1 bed • 1 bath • 2 guests • $260,000

Edit my contact card

Annual Revenue

$107,747

Profit (Cash Flow)

$64,148

Cap Rate

31.4%

Annual Revenue

$107,747

AirDNA projects $79/night at 59% occupancy ($17,024)

Occupancy Rate

Avg Daily Rate

Return Metrics

100.15% 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

100.15%

Cap Rate

31.41%

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

$12,340

Deductible property tax

$2,574

Your total deduction

-$27,739

Your adjusted annual income

$150,000 - -$27,739 = $177,739

Taxes on $177,739 (30%)

$53,322

Your old tax bill

$45,000

Your new tax bill

$53,322

Estimated tax savings

-$8,322

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