BNBCalc.com Investment Analysis Report of Villaggio Unrra, 44, 55032 Castelnuovo di Garfagnana LU, Italy

3 bed • 2 bath • 9 guests • $150,000

BNB

Calc

Return Metrics

-8.45% 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

-8.45%

Cap Rate

4.31%

Return on Investment

5.43%

Annual Revenue

$23,171

AirDNA projects $104/night at 61% occupancy ($23,171).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,391

Annual Expenses

$16,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$893

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$193

Management & Platform Fees

$58

Platform Fee (i.e. Airbnb)

$58

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

$7,119

Deductible property tax

$1,485

Est. Depreciation Value

$74,525

Profit on this property

$6,479

Your total deduction

$76,650

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,650)

$73,350

Your old tax bill

$45,000

Your new tax bill

$22,005

Estimated tax savings

$22,995

property-location

44 Villaggio Unrra Castelnuovo di Garfagnana, Toscana, 55032

3 bed • 2 bath • 9 guests

$23,171

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.45%

Cap Rate

4.31%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$25,802

Your adjusted annual income

$150,000 - $25,802 = $124,198

Taxes on $124,198 (30%)

$37,259

Your old tax bill

$45,000

Your new tax bill

$37,259

Estimated tax savings

$7,741

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