BNBCalc.com Investment Analysis Report of 1040 Jefferson Dock Rd, Penhook, VA 24137, USA

5 bed • 3 bath • 15 guests • $1,100,000

BNB

Calc

Return Metrics

0.56% 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

0.56%

Cap Rate

6.88%

Return on Investment

17.04%

Annual Revenue

$102,729

AirDNA projects $686/night at 41% occupancy ($102,728).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,253

Annual Expenses

$27,035

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,556

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$856

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$514,781

Profit on this property

$75,694

Your total deduction

$502,184

So, your new taxable income is your previous income minus your total deduction ($150,000 - $502,184)

-$352,184

Your old tax bill

$45,000

Your new tax bill

-$105,655

Estimated tax savings

$150,655

1040 Jefferson Dock Rd Penhook, Virginia, 24137

5 bed • 3 bath • 15 guests • $1,100,000

Annual Revenue

$102,729

Profit (Cash Flow)

$1,498

Cap Rate

6.9%

Annual Revenue

$102,729

AirDNA projects $686/night at 41% occupancy ($102,729)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.56% 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

0.56%

Cap Rate

6.88%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$151,512

Your adjusted annual income

$150,000 - $151,512 = -$1,512

Taxes on -$1,512 (30%)

-$454

Your old tax bill

$45,000

Your new tax bill

-$454

Estimated tax savings

$45,454

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