BNBCalc.com Investment Analysis Report of Via del Porcellatico, 21, 59100 Prato PO, Italy

2 bed • 1.5 bath • 6 guests • $175,000

BNB

Calc

Return Metrics

0.9% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.9%

Cap Rate

4.3%

Return on Investment

6.28%

Annual Revenue

$24,391

AirDNA projects $106/night at 63% occupancy ($24,390).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,404

Annual Expenses

$16,851

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$903

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$203

Management & Platform Fees

$61

Platform Fee (i.e. Airbnb)

$61

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

$3,523

Deductible property tax

$1,925

Est. Depreciation Value

$84,679

Profit on this property

$7,540

Your total deduction

$82,586

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,586)

$67,414

Your old tax bill

$45,000

Your new tax bill

$20,224

Estimated tax savings

$24,776

Via del Porcellatico Prato, Toscana, 59100

2 bed • 1.5 bath • 6 guests • $175,000

Edit my contact card

Annual Revenue

$24,391

Profit (Cash Flow)

$1,060

Cap Rate

4.3%

Annual Revenue

$24,391

AirDNA projects $106/night at 63% occupancy ($24,391)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.9% 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

0.9%

Cap Rate

4.3%

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

$3,523

Deductible property tax

$1,925

Your total deduction

$24,850

Your adjusted annual income

$150,000 - $24,850 = $125,150

Taxes on $125,150 (30%)

$37,545

Your old tax bill

$45,000

Your new tax bill

$37,545

Estimated tax savings

$7,455

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