BNBCalc.com Investment Analysis Report of 157 The Meadows Ln, Slaty Fork, WV 26291, USA

5 bed • 4 bath • 14 guests • $450,000

BNB

Calc

Return Metrics

42.25% 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

42.25%

Cap Rate

20.03%

Return on Investment

54.91%

Annual Revenue

$119,329

AirDNA projects $883/night at 37% occupancy ($119,328).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,433

Annual Expenses

$29,193

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,694

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$994

Management & Platform Fees

$298

Platform Fee (i.e. Airbnb)

$298

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$231,574

Profit on this property

$90,136

Your total deduction

$167,250

So, your new taxable income is your previous income minus your total deduction ($150,000 - $167,250)

-$17,250

Your old tax bill

$45,000

Your new tax bill

-$5,175

Estimated tax savings

$50,175

157 The Meadows Ln

Slaty Fork, West Virginia, 26291

5 bed • 4 bath • 14 guests • $450,000

Annual Revenue

$119,329

Profit (Cash Flow)

$59,788

Cap Rate

20.0%

Annual Revenue

$119,329

AirDNA projects $883/night at 37% occupancy ($119,329)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.25% 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

42.25%

Cap Rate

20.03%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$9,106

Your adjusted annual income

$150,000 - $9,106 = $140,894

Taxes on $140,894 (30%)

$42,268

Your old tax bill

$45,000

Your new tax bill

$42,268

Estimated tax savings

$2,732

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