BNBCalc.com Investment Analysis Report of 200 Chesterfield Rd, Lynchburg, VA 24502, USA

2 bed • 2 bath • 4 guests • $225,000

BNB

Calc

Return Metrics

5.09% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.09%

Cap Rate

8.17%

Return on Investment

20.46%

Annual Revenue

$36,981

AirDNA projects $106/night at 56% occupancy ($21,680).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,549

Annual Expenses

$18,584

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$996

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$38

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$308

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

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

$10,697

Deductible property tax

$2,475

Est. Depreciation Value

$107,787

Profit on this property

$18,397

Your total deduction

$102,561

So, your new taxable income is your previous income minus your total deduction ($150,000 - $102,561)

$47,439

Your old tax bill

$45,000

Your new tax bill

$14,232

Estimated tax savings

$30,768

200 Chesterfield Rd

Lynchburg, Virginia, 24502-2731

2 bed • 2 bath • 4 guests • $225,000

Annual Revenue

$36,981

Profit (Cash Flow)

$2,965

Cap Rate

8.2%

Annual Revenue

$36,981

AirDNA projects $106/night at 56% occupancy ($21,681)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.09% 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

5.09%

Cap Rate

8.17%

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

$10,697

Deductible property tax

$2,475

Your total deduction

$29,089

Your adjusted annual income

$150,000 - $29,089 = $120,911

Taxes on $120,911 (30%)

$36,273

Your old tax bill

$45,000

Your new tax bill

$36,273

Estimated tax savings

$8,727

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