BNBCalc.com Investment Analysis Report of 147 Buck Rd, Linden, VA 22642, USA

3 bed • 1 bath • 8 guests • $280,000

BNB

Calc

Return Metrics

24.1% 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

24.1%

Cap Rate

11.54%

Return on Investment

49.79%

Annual Revenue

$53,143

AirDNA projects $291/night at 69% occupancy ($73,337).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,736

Annual Expenses

$20,829

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,143

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$443

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$13,185

Deductible property tax

$3,080

Est. Depreciation Value

$135,358

Profit on this property

$32,314

Your total deduction

$119,309

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,309)

$30,691

Your old tax bill

$45,000

Your new tax bill

$9,207

Estimated tax savings

$35,793

147 Buck Rd

Linden, Virginia, 22642-5212

3 bed • 1 bath • 8 guests • $280,000

Annual Revenue

$53,143

Profit (Cash Flow)

$11,182

Cap Rate

11.5%

Annual Revenue

$53,143

AirDNA projects $291/night at 69% occupancy ($73,337)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.1% 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

24.1%

Cap Rate

11.54%

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

$13,185

Deductible property tax

$3,080

Your total deduction

$27,021

Your adjusted annual income

$150,000 - $27,021 = $122,979

Taxes on $122,979 (30%)

$36,894

Your old tax bill

$45,000

Your new tax bill

$36,894

Estimated tax savings

$8,106

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