BNBCalc.com Investment Analysis Report of 10 Shenandoah Valley Dr, Front Royal, VA 22630, USA

4 bed • 2 bath • 10 guests • $650,000

BNB

Calc

Return Metrics

12.85% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

12.85%

Cap Rate

9.7%

Return on Investment

30.17%

Annual Revenue

$88,206

AirDNA projects $288/night at 69% occupancy ($72,581).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,096

Annual Expenses

$25,147

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,435

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$735

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$221

Property Manager Fee

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$299,367

Profit on this property

$63,060

Your total deduction

$273,592

So, your new taxable income is your previous income minus your total deduction ($150,000 - $273,592)

-$123,592

Your old tax bill

$45,000

Your new tax bill

-$37,078

Estimated tax savings

$82,078

10 Shenandoah Valley Dr Front Royal, Virginia, 22630

4 bed • 2 bath • 10 guests • $650,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$88,206

Profit (Cash Flow)

$19,224

Cap Rate

9.7%

Annual Revenue

$88,206

AirDNA projects $288/night at 69% occupancy ($72,581)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.85% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.85%

Cap Rate

9.7%

Return on Investment

30.17%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$69,752

Your adjusted annual income

$150,000 - $69,752 = $80,248

Taxes on $80,248 (30%)

$24,074

Your old tax bill

$45,000

Your new tax bill

$24,074

Estimated tax savings

$20,926

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