BNBCalc.com Investment Analysis Report of 1998 Bowers Ln, Great Cacapon, WV 25422, USA

3 bed • 1 bath • 8 guests • $225,000

BNB

Calc

Return Metrics

9.19% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.19%

Cap Rate

10.73%

Return on Investment

35.64%

Annual Revenue

$36,050

AirDNA projects $250/night at 61% occupancy ($55,699).

User selected values for this report: 47% occupancy rate, $210 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$991

Annual Expenses

$11,886

Utilities

$200

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$100

Gas

$0

Other

$0

Maintenance

$700

Property Insurance

$250

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$300

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

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

$18,111

Deductible property tax

$780

Est. Depreciation Value

$75,757

Profit on this property

$24,163

Your total deduction

$70,485

So, your new taxable income is your previous income minus your total deduction ($150,000 - $70,485)

$79,515

Your old tax bill

$45,000

Your new tax bill

$23,854

Estimated tax savings

$21,146

property-location

1998 Bowers Ln Great Cacapon, West Virginia, 25422

3 bed • 1 bath • 8 guests

Est. $1,079/mo

Agent

Inquire about this property

Contact Agent

$36,050

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.19%

Cap Rate

10.73%

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

$18,111

Deductible property tax

$780

Your total deduction

$19,434

Your adjusted annual income

$150,000 - $19,434 = $130,566

Taxes on $130,566 (30%)

$39,170

Your old tax bill

$45,000

Your new tax bill

$39,170

Estimated tax savings

$5,830

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