BNBCalc.com Investment Analysis Report of 276 Riverview Dr, Harpers Ferry, WV 25425, USA

1 bed • 1 bath • 5 guests • $230,000

BNB

Calc

Return Metrics

21.61% 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

21.61%

Cap Rate

12.11%

Return on Investment

37.64%

Annual Revenue

$47,745

AirDNA projects $172/night at 76% occupancy ($47,744).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,657

Annual Expenses

$19,887

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,098

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$398

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$108,650

Profit on this property

$27,858

Your total deduction

$93,985

So, your new taxable income is your previous income minus your total deduction ($150,000 - $93,985)

$56,015

Your old tax bill

$45,000

Your new tax bill

$16,805

Estimated tax savings

$28,195

276 Riverview Dr

Harpers Ferry, West Virginia, 25425

1 bed • 1 bath • 5 guests • $230,000

Annual Revenue

$47,745

Profit (Cash Flow)

$12,354

Cap Rate

12.1%

Annual Revenue

$47,745

AirDNA projects $172/night at 76% occupancy ($47,745)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.61% 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

21.61%

Cap Rate

12.11%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$19,953

Your adjusted annual income

$150,000 - $19,953 = $130,047

Taxes on $130,047 (30%)

$39,014

Your old tax bill

$45,000

Your new tax bill

$39,014

Estimated tax savings

$5,986

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