BNBCalc.com Investment Analysis Report of 1973 Pikes Falls Rd, Jamaica, VT 05343, USA

2 bed • 1 bath • 6 guests • $475,000

BNB

Calc

Return Metrics

13.23% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

13.23%

Cap Rate

9.64%

Return on Investment

30.16%

Annual Revenue

$68,673

AirDNA projects $238/night at 79% occupancy ($68,673).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,904

Annual Expenses

$22,848

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,272

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$572

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$19,883

Deductible property tax

$5,225

Est. Depreciation Value

$222,768

Profit on this property

$45,826

Your total deduction

$202,050

So, your new taxable income is your previous income minus your total deduction ($150,000 - $202,050)

-$52,050

Your old tax bill

$45,000

Your new tax bill

-$15,615

Estimated tax savings

$60,615

1973 Pikes Falls Rd Jamaica, Vermont, 05343-4424

2 bed • 1 bath • 6 guests • $475,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$68,673

Profit (Cash Flow)

$15,286

Cap Rate

9.6%

Annual Revenue

$68,673

AirDNA projects $238/night at 79% occupancy ($68,673)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.23% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.23%

Cap Rate

9.64%

Return on Investment

30.16%

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

$19,883

Deductible property tax

$5,225

Your total deduction

$50,290

Your adjusted annual income

$150,000 - $50,290 = $99,710

Taxes on $99,710 (30%)

$29,913

Your old tax bill

$45,000

Your new tax bill

$29,913

Estimated tax savings

$15,087

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