BNBCalc.com Investment Analysis Report of Tamme 17, Haapsalu, 90508 Lääne maakond, Estonia

1 bed • 1 bath • 4 guests • $50,000

BNB

Calc

Return Metrics

-70.94% 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

-70.94%

Cap Rate

-15.6%

Return on Investment

-58.29%

Annual Revenue

$6,757

AirDNA projects $74/night at 25% occupancy ($6,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,213

Annual Expenses

$14,558

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$756

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$56

Management & Platform Fees

$17

Platform Fee (i.e. Airbnb)

$17

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

$2,373

Deductible property tax

$495

Est. Depreciation Value

$25,748

Loss on this property

-$7,801

Your total deduction

$36,418

So, your new taxable income is your previous income minus your total deduction ($150,000 - $36,418)

$113,582

Your old tax bill

$45,000

Your new tax bill

$34,075

Estimated tax savings

$10,925

property-location

Tamme 17 Haapsalu, Lääne maakond, 90508

1 bed • 1 bath • 4 guests

Purchase Price

$6,757

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-70.94%

Cap Rate

-15.6%

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

$2,373

Deductible property tax

$495

Your total deduction

$18,834

Your adjusted annual income

$150,000 - $18,834 = $131,166

Taxes on $131,166 (30%)

$39,350

Your old tax bill

$45,000

Your new tax bill

$39,350

Estimated tax savings

$5,650

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