BNBCalc.com Investment Analysis Report of R. Duarte Coelho 8, 3080-313 Buarcos, Portugal

6 bed • 3 bath • 12 guests • $200,000

BNB

Calc

Return Metrics

-29.56% 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

-29.56%

Cap Rate

-2.23%

Return on Investment

-16.45%

Annual Revenue

$10,585

AirDNA projects $126/night at 29% occupancy ($13,346).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,255

Annual Expenses

$15,056

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$788

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$88

Management & Platform Fees

$26

Platform Fee (i.e. Airbnb)

$26

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$101,553

Loss on this property

-$4,471

Your total deduction

$117,496

So, your new taxable income is your previous income minus your total deduction ($150,000 - $117,496)

$32,504

Your old tax bill

$45,000

Your new tax bill

$9,751

Estimated tax savings

$35,249

R. Duarte Coelho 8 Buarcos, Coimbra, 3080-313

6 bed • 3 bath • 12 guests • $200,000

Edit my contact card

Annual Revenue

$10,585

Profit (Cash Flow)

-$17,959

Cap Rate

-2.2%

Annual Revenue

$10,585

AirDNA projects $126/night at 29% occupancy ($13,346)

Occupancy Rate

Avg Daily Rate

Return Metrics

-29.56% 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

-29.56%

Cap Rate

-2.23%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$48,168

Your adjusted annual income

$150,000 - $48,168 = $101,832

Taxes on $101,832 (30%)

$30,550

Your old tax bill

$45,000

Your new tax bill

$30,550

Estimated tax savings

$14,450

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