BNBCalc.com Investment Analysis Report of 2761 Boliver Rd, Fort Valley, VA 22652, USA

4 bed • 3 bath • 16 guests • $390,000

BNB

Calc

Return Metrics

5.15% 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

5.15%

Cap Rate

9.24%

Return on Investment

22.3%

Annual Revenue

$60,075

AirDNA projects $257/night at 64% occupancy ($60,075).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,001

Annual Expenses

$24,010

Utilities

$600

Internet + TV

$120

Water/Sewer

$10

Garbage

$0

Electric

$120

Gas

$300

Other

$50

Maintenance

$1,251

Property Insurance

$150

HOA

$0

Landscaping

$200

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$501

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$6,856

Deductible property tax

$4,290

Est. Depreciation Value

$219,300

Profit on this property

$36,066

Your total deduction

$194,380

So, your new taxable income is your previous income minus your total deduction ($150,000 - $194,380)

-$44,380

Your old tax bill

$45,000

Your new tax bill

-$13,314

Estimated tax savings

$58,314

2761 Boliver Rd

Fort Valley, Virginia, 22652

4 bed • 3 bath • 16 guests • $390,000

Annual Revenue

$60,075

Profit (Cash Flow)

$8,430

Cap Rate

9.2%

Annual Revenue

$60,075

AirDNA projects $257/night at 64% occupancy ($60,075)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.15% 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

5.15%

Cap Rate

9.24%

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

$6,856

Deductible property tax

$4,290

Your total deduction

$44,300

Your adjusted annual income

$150,000 - $44,300 = $105,700

Taxes on $105,700 (30%)

$31,710

Your old tax bill

$45,000

Your new tax bill

$31,710

Estimated tax savings

$13,290

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