BNBCalc.com Investment Analysis Report of 105 Short Run Ln, Mt Jackson, VA 22842, USA

4 bed • 3 bath • 10 guests • $325,000

BNB

Calc

Return Metrics

20.6% 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

20.6%

Cap Rate

12.16%

Return on Investment

35.73%

Annual Revenue

$61,156

AirDNA projects $299/night at 56% occupancy ($61,156).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,803

Annual Expenses

$21,630

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$510

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$156,563

Profit on this property

$39,526

Your total deduction

$135,680

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,680)

$14,320

Your old tax bill

$45,000

Your new tax bill

$4,296

Estimated tax savings

$40,704

105 Short Run Ln Mount Jackson, Virginia, 22842

4 bed • 3 bath • 10 guests • $325,000

Annual Revenue

$61,156

Profit (Cash Flow)

$17,614

Cap Rate

12.2%

Annual Revenue

$61,156

AirDNA projects $299/night at 56% occupancy ($61,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.6% 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

20.6%

Cap Rate

12.16%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$28,944

Your adjusted annual income

$150,000 - $28,944 = $121,056

Taxes on $121,056 (30%)

$36,317

Your old tax bill

$45,000

Your new tax bill

$36,317

Estimated tax savings

$8,683

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