BNBCalc.com Investment Analysis Report of 203 Hartmans Mill Rd, Charlottesville, VA 22902, USA

5 bed • 5 bath • 12 guests • $870,000

BNB

Calc

Return Metrics

53.86% 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

53.86%

Cap Rate

19.95%

Return on Investment

70.1%

Annual Revenue

$215,275

AirDNA projects $842/night at 70% occupancy ($215,274).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,472

Annual Expenses

$41,666

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,494

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,794

Management & Platform Fees

$538

Platform Fee (i.e. Airbnb)

$538

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

$41,291

Deductible property tax

$8,613

Est. Depreciation Value

$409,171

Profit on this property

$173,609

Your total deduction

$285,466

So, your new taxable income is your previous income minus your total deduction ($150,000 - $285,466)

-$135,466

Your old tax bill

$45,000

Your new tax bill

-$40,640

Estimated tax savings

$85,640

203 Hartmans Mill Rd

Charlottesville, Virginia, 22902

5 bed • 5 bath • 12 guests • $870,000

Annual Revenue

$215,275

Profit (Cash Flow)

$114,929

Cap Rate

20.0%

Annual Revenue

$215,275

AirDNA projects $842/night at 70% occupancy ($215,275)

Occupancy Rate

Avg Daily Rate

Return Metrics

53.86% 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

53.86%

Cap Rate

19.95%

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

$41,291

Deductible property tax

$8,613

Your total deduction

$6,698

Your adjusted annual income

$150,000 - $6,698 = $143,302

Taxes on $143,302 (30%)

$42,991

Your old tax bill

$45,000

Your new tax bill

$42,991

Estimated tax savings

$2,009

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