BNBCalc.com Investment Analysis Report of 2931 Brookmere Rd, Charlottesville, VA 22901, USA

5 bed • 3 bath • 12 guests • $400,000

BNB

Calc

Return Metrics

103.24% 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

103.24%

Cap Rate

33.78%

Return on Investment

118.45%

Annual Revenue

$171,044

AirDNA projects $1,115/night at 42% occupancy ($171,043).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,993

Annual Expenses

$35,916

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,125

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,425

Management & Platform Fees

$428

Platform Fee (i.e. Airbnb)

$428

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$192,386

Profit on this property

$135,128

Your total deduction

$80,202

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,202)

$69,798

Your old tax bill

$45,000

Your new tax bill

$20,939

Estimated tax savings

$24,061

2931 Brookmere Rd Charlottesville, Virginia, 22901-1110

5 bed • 3 bath • 12 guests • $400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$171,044

Profit (Cash Flow)

$108,152

Cap Rate

33.8%

Annual Revenue

$171,044

AirDNA projects $1,115/night at 42% occupancy ($171,043).

Occupancy Rate

Avg Daily Rate

Return Metrics

103.24% 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

103.24%

Cap Rate

33.78%

Return on Investment

118.45%

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

$18,984

Deductible property tax

$3,960

Your total deduction

-$50,950

Your adjusted annual income

$150,000 - -$50,950 = $200,950

Taxes on $200,950 (30%)

$60,285

Your old tax bill

$45,000

Your new tax bill

$60,285

Estimated tax savings

-$15,285

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