BNBCalc.com Investment Analysis Report of Rotonda Aeropuerto, Bogotá, Colombia

2 bed • 2 bath • 4 guests • $80,000

BNB

Calc

Return Metrics

-58.39% 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

-58.39%

Cap Rate

-11.43%

Return on Investment

-45.59%

Annual Revenue

$5,205

AirDNA projects $25/night at 57% occupancy ($5,204).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,196

Annual Expenses

$14,357

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$743

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$43

Management & Platform Fees

$13

Platform Fee (i.e. Airbnb)

$13

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

$3,797

Deductible property tax

$792

Est. Depreciation Value

$41,005

Loss on this property

-$9,152

Your total deduction

$54,746

So, your new taxable income is your previous income minus your total deduction ($150,000 - $54,746)

$95,254

Your old tax bill

$45,000

Your new tax bill

$28,576

Estimated tax savings

$16,424

Rotonda Aeropuerto Bogotá, Bogotá, 110911

2 bed • 2 bath • 4 guests • $80,000

Edit my contact card

Annual Revenue

$5,205

Profit (Cash Flow)

-$14,540

Cap Rate

-11.4%

Annual Revenue

$5,205

AirDNA projects $25/night at 57% occupancy ($5,205)

Occupancy Rate

Avg Daily Rate

Return Metrics

-58.39% 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

-58.39%

Cap Rate

-11.43%

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

$3,797

Deductible property tax

$792

Your total deduction

$26,746

Your adjusted annual income

$150,000 - $26,746 = $123,254

Taxes on $123,254 (30%)

$36,976

Your old tax bill

$45,000

Your new tax bill

$36,976

Estimated tax savings

$8,024

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