BNBCalc.com Investment Analysis Report of 3133 Barbour Dr, Virginia Beach, VA 23456, USA

5 bed • 3 bath • 10 guests • $410,000

BNB

Calc

Return Metrics

22.15% 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

22.15%

Cap Rate

12.52%

Return on Investment

37.4%

Annual Revenue

$75,036

AirDNA projects $428/night at 48% occupancy ($75,035).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,973

Annual Expenses

$23,675

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,325

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$625

Management & Platform Fees

$188

Platform Fee (i.e. Airbnb)

$188

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

$19,459

Deductible property tax

$4,059

Est. Depreciation Value

$196,991

Profit on this property

$51,361

Your total deduction

$169,148

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,148)

-$19,148

Your old tax bill

$45,000

Your new tax bill

-$5,744

Estimated tax savings

$50,744

3133 Barbour Dr

Virginia Beach, Virginia, 23456-7905

5 bed • 3 bath • 10 guests • $410,000

Annual Revenue

$75,036

Profit (Cash Flow)

$23,713

Cap Rate

12.5%

Annual Revenue

$75,036

AirDNA projects $428/night at 48% occupancy ($75,036)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.15% 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

22.15%

Cap Rate

12.52%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$34,860

Your adjusted annual income

$150,000 - $34,860 = $115,140

Taxes on $115,140 (30%)

$34,542

Your old tax bill

$45,000

Your new tax bill

$34,542

Estimated tax savings

$10,458

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