BNBCalc.com Investment Analysis Report of 1041 Woodland Way, Hagerstown, MD 21742, USA

5 bed • 3 bath • 16 guests • $465,000

BNB

Calc

Return Metrics

25.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

14.3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.29%

Cap Rate

9.41%

Return on Investment

295.08%

Annual Revenue

$66,065

AirDNA projects $266/night at 68% occupancy ($66,065).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,856

Annual Expenses

$22,268

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,251

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$551

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

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

$26,759

Deductible property tax

$4,604

Est. Depreciation Value

$222,322

Profit on this property

$43,797

Your total deduction

$209,888

So, your new taxable income is your previous income minus your total deduction ($150,000 - $209,888)

-$59,888

Your old tax bill

$45,000

Your new tax bill

-$17,966

Estimated tax savings

$62,966

1041 Woodland Way

Hagerstown, Maryland, 21742-3261

5 bed • 3 bath • 16 guests • $465,000

Annual Revenue

$66,065

Profit (Cash Flow)

$6,753

Cap Rate

9.4%

Annual Revenue

$66,065

AirDNA projects $266/night at 68% occupancy ($66,065)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

14.3%

Revenue Appreciation

0%

Cash on Cash Return

25.29%

Cap Rate

9.41%

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

$26,759

Deductible property tax

$4,604

Your total deduction

$58,352

Your adjusted annual income

$150,000 - $58,352 = $91,648

Taxes on $91,648 (30%)

$27,494

Your old tax bill

$45,000

Your new tax bill

$27,494

Estimated tax savings

$17,506

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