BNBCalc.com Investment Analysis Report of 1500 Forbes Street, Fredericksburg, VA, USA

4 bed • 1.5 bath • 10 guests • $433,000

BNB

Calc

Return Metrics

504.93% 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

504.93%

Cap Rate

28.01%

Return on Investment

621.49%

Annual Revenue

$146,098

AirDNA projects $255/night at 71% occupancy ($66,127).

User selected values for this report: 50% occupancy rate, $800 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,065

Annual Expenses

$24,783

Utilities

$420

Internet + TV

$150

Water/Sewer

$0

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,280

Property Insurance

$150

HOA

$0

Landscaping

$400

Ongoing Repairs

$100

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$480

Management & Platform Fees

$365

Platform Fee (i.e. Airbnb)

$365

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

$15,964

Deductible property tax

$4,330

Est. Depreciation Value

$146,713

Profit on this property

$121,315

Your total deduction

$45,693

So, your new taxable income is your previous income minus your total deduction ($150,000 - $45,693)

$104,307

Your old tax bill

$45,000

Your new tax bill

$31,292

Estimated tax savings

$13,708

property-location

1500 Forbes Street Fredericksburg, Virginia, 22405-1607

4 bed • 1.5 bath • 10 guests

Est. $2,077/mo

Agent

Inquire about this property

Contact Agent

$146,098

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

504.93%

Cap Rate

28.01%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$15,964

Deductible property tax

$4,330

Your total deduction

-$53,198

Your adjusted annual income

$150,000 - -$53,198 = $203,198

Taxes on $203,198 (30%)

$60,959

Your old tax bill

$45,000

Your new tax bill

$60,959

Estimated tax savings

-$15,959

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com