BNBCalc.com Investment Analysis Report of 205 Moonshine Ln, Harpers Ferry, WV 25425, USA

3 bed • 2 bath • 8 guests • $315,000

BNB

Calc

Return Metrics

8.44% 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

8.44%

Cap Rate

8.91%

Return on Investment

23.93%

Annual Revenue

$47,993

AirDNA projects $340/night at 77% occupancy ($95,620).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,660

Annual Expenses

$19,919

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,100

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$400

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$14,950

Deductible property tax

$3,118

Est. Depreciation Value

$150,518

Profit on this property

$28,074

Your total deduction

$140,512

So, your new taxable income is your previous income minus your total deduction ($150,000 - $140,512)

$9,488

Your old tax bill

$45,000

Your new tax bill

$2,846

Estimated tax savings

$42,154

205 Moonshine Ln

Harpers Ferry, West Virginia, 25425-4946

3 bed • 2 bath • 8 guests • $315,000

Annual Revenue

$47,993

Profit (Cash Flow)

$6,834

Cap Rate

8.9%

Annual Revenue

$47,993

AirDNA projects $340/night at 77% occupancy ($95,621)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.44% 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

8.44%

Cap Rate

8.91%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$37,920

Your adjusted annual income

$150,000 - $37,920 = $112,080

Taxes on $112,080 (30%)

$33,624

Your old tax bill

$45,000

Your new tax bill

$33,624

Estimated tax savings

$11,376

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