BNBCalc.com Investment Analysis Report of 182 Noel Ave, Danville, VA 24541, USA

3 bed • 1 bath • 6 guests • $154,900

BNB

Calc

Return Metrics

51.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

6.8%

Revenue Appreciation Assumption:

Cash on Cash Return

51.47%

Cap Rate

23.01%

Return on Investment

77.63%

Annual Revenue

$56,704

AirDNA projects $207/night at 48% occupancy ($36,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,754

Annual Expenses

$21,052

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,173

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$473

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

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

$10,386

Deductible property tax

$1,704

Est. Depreciation Value

$76,621

Profit on this property

$35,653

Your total deduction

$53,058

So, your new taxable income is your previous income minus your total deduction ($150,000 - $53,058)

$96,942

Your old tax bill

$45,000

Your new tax bill

$29,082

Estimated tax savings

$15,918

182 Noel Ave Danville, Virginia, 24541-5325

3 bed • 1 bath • 6 guests • $154,900

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$56,704

Profit (Cash Flow)

$22,585

Cap Rate

23.0%

Annual Revenue

$56,704

AirDNA projects $207/night at 48% occupancy ($36,291)

Occupancy Rate

Avg Daily Rate

Return Metrics

51.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

6.8%

Revenue Appreciation

Cash on Cash Return

51.47%

Cap Rate

23.01%

Return on Investment

77.63%

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

$10,386

Deductible property tax

$1,704

Your total deduction

$786

Your adjusted annual income

$150,000 - $786 = $149,214

Taxes on $149,214 (30%)

$44,764

Your old tax bill

$45,000

Your new tax bill

$44,764

Estimated tax savings

$236

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