BNBCalc.com Investment Analysis Report of R. Arco do Carvalhão, Lisboa, Portugal

1 bed • 2 bath • 4 guests • $500,000

BNB

Calc

Return Metrics

2.49% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.49%

Cap Rate

3.68%

Return on Investment

5.38%

Annual Revenue

$36,378

AirDNA projects $82/night at 83% occupancy ($24,858).

User selected values for this report: 83% occupancy rate, $120 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,494

Annual Expenses

$17,929

Utilities

$400

Internet + TV

$60

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,003

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$303

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$0

Deductible property tax

$5,500

Est. Depreciation Value

$162,262

Profit on this property

$18,449

Your total deduction

$149,313

So, your new taxable income is your previous income minus your total deduction ($150,000 - $149,313)

$687

Your old tax bill

$45,000

Your new tax bill

$206

Estimated tax savings

$44,794

property-location

R. Arco do Carvalhão Lisboa, Lisboa

1 bed • 2 bath • 4 guests

$36,378

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.49%

Cap Rate

3.68%

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

$0

Deductible property tax

$5,500

Your total deduction

$40,127

Your adjusted annual income

$150,000 - $40,127 = $109,873

Taxes on $109,873 (30%)

$32,962

Your old tax bill

$45,000

Your new tax bill

$32,962

Estimated tax savings

$12,038

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