BNBCalc.com Investment Analysis Report of 100 S Main St, St Albans City, VT 05478, USA

1 bed • 1 bath • 4 guests • $83,000

BNB

Calc

Return Metrics

49.45% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

49.45%

Cap Rate

20.64%

Return on Investment

63.61%

Annual Revenue

$33,281

AirDNA projects $136/night at 67% occupancy ($33,281).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,346

Annual Expenses

$16,147

Utilities

$285

Internet + TV

$60

Water/Sewer

$40

Garbage

$10

Electric

$115

Gas

$10

Other

$50

Maintenance

$977

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$277

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

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

$3,939

Deductible property tax

$822

Est. Depreciation Value

$40,947

Profit on this property

$17,134

Your total deduction

$28,573

So, your new taxable income is your previous income minus your total deduction ($150,000 - $28,573)

$121,427

Your old tax bill

$45,000

Your new tax bill

$36,428

Estimated tax savings

$8,572

100 S Main St Saint Albans City, Vermont, 05478-1860

1 bed • 1 bath • 4 guests • $83,000

Annual Revenue

$33,281

Profit (Cash Flow)

$11,542

Cap Rate

20.6%

Annual Revenue

$33,281

AirDNA projects $136/night at 67% occupancy ($33,281)

Occupancy Rate

Avg Daily Rate

Return Metrics

49.45% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

49.45%

Cap Rate

20.64%

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

$3,939

Deductible property tax

$822

Your total deduction

$640

Your adjusted annual income

$150,000 - $640 = $149,360

Taxes on $149,360 (30%)

$44,808

Your old tax bill

$45,000

Your new tax bill

$44,808

Estimated tax savings

$192

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