BNBCalc.com Investment Analysis Report of 3145 Page Ave, Virginia Beach, VA 23451, USA

1 bed • 1 bath • 4 guests • $130,000

BNB

Calc

Return Metrics

59.15% 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

59.15%

Cap Rate

22.27%

Return on Investment

74.31%

Annual Revenue

$48,322

AirDNA projects $210/night at 63% occupancy ($48,321).

User selected values for this report: 63% occupancy rate, $210 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,613

Annual Expenses

$19,362

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,103

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$6,170

Deductible property tax

$1,287

Est. Depreciation Value

$43,543

Profit on this property

$28,960

Your total deduction

$22,040

So, your new taxable income is your previous income minus your total deduction ($150,000 - $22,040)

$127,960

Your old tax bill

$45,000

Your new tax bill

$38,388

Estimated tax savings

$6,612

property-location

3145 Page Ave Virginia Beach, Virginia, 23451-1142

1 bed • 1 bath • 4 guests

Est. $624/mo

Agent

Inquire about this property

Contact Agent

$48,322

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

59.15%

Cap Rate

22.27%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$6,170

Deductible property tax

$1,287

Your total deduction

-$7,297

Your adjusted annual income

$150,000 - -$7,297 = $157,297

Taxes on $157,297 (30%)

$47,189

Your old tax bill

$45,000

Your new tax bill

$47,189

Estimated tax savings

-$2,189

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com