BNBCalc.com Investment Analysis Report of 114 Bay Terrace, Huddleston, VA 24104, USA

5 bed • 4.5 bath • 15 guests • $1,900,000

BNB

Calc

Return Metrics

-13.44% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.44%

Cap Rate

3.56%

Return on Investment

3.36%

Annual Revenue

$93,488

AirDNA projects $474/night at 68% occupancy ($117,725).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,153

Annual Expenses

$25,833

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,479

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$779

Management & Platform Fees

$234

Platform Fee (i.e. Airbnb)

$234

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

$90,176

Deductible property tax

$18,810

Est. Depreciation Value

$883,472

Profit on this property

$67,654

Your total deduction

$924,803

So, your new taxable income is your previous income minus your total deduction ($150,000 - $924,803)

-$774,803

Your old tax bill

$45,000

Your new tax bill

-$232,441

Estimated tax savings

$277,441

114 Bay Terrace Huddleston, Virginia, 24104

5 bed • 4.5 bath • 15 guests • $1,900,000

Annual Revenue

$93,488

Profit (Cash Flow)

-$60,506

Cap Rate

3.6%

Annual Revenue

$93,488

AirDNA projects $474/night at 68% occupancy ($117,725)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.44% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.44%

Cap Rate

3.56%

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

$90,176

Deductible property tax

$18,810

Your total deduction

$323,083

Your adjusted annual income

$150,000 - $323,083 = -$173,083

Taxes on -$173,083 (30%)

-$51,925

Your old tax bill

$45,000

Your new tax bill

-$51,925

Estimated tax savings

$96,925

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