BNBCalc.com Investment Analysis Report of 275 Ascension Dr, Hedgesville, WV 25427, USA

1 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Return Metrics

20.98% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.98%

Cap Rate

12.86%

Return on Investment

36.05%

Annual Revenue

$45,290

AirDNA projects $200/night at 62% occupancy ($45,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,631

Annual Expenses

$19,568

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,077

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$377

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

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

$11,353

Deductible property tax

$2,200

Est. Depreciation Value

$94,833

Profit on this property

$25,723

Your total deduction

$82,663

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,663)

$67,337

Your old tax bill

$45,000

Your new tax bill

$20,201

Estimated tax savings

$24,799

275 Ascension Dr Hedgesville, West Virginia, 25427

1 bed • 1 bath • 4 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$45,290

Profit (Cash Flow)

$10,543

Cap Rate

12.9%

Annual Revenue

$45,290

AirDNA projects $200/night at 62% occupancy ($45,290).

Occupancy Rate

Avg Daily Rate

Return Metrics

20.98% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.98%

Cap Rate

12.86%

Return on Investment

36.05%

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

$11,353

Deductible property tax

$2,200

Your total deduction

$18,039

Your adjusted annual income

$150,000 - $18,039 = $131,961

Taxes on $131,961 (30%)

$39,588

Your old tax bill

$45,000

Your new tax bill

$39,588

Estimated tax savings

$5,412

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 recomend LearnLikeACPA.com