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

57.39% 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

57.39%

Cap Rate

21.81%

Return on Investment

72.55%

Annual Revenue

$48,322

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,663

Annual Expenses

$19,962

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

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

$62,593

Profit on this property

$28,360

Your total deduction

$41,690

So, your new taxable income is your previous income minus your total deduction ($150,000 - $41,690)

$108,310

Your old tax bill

$45,000

Your new tax bill

$32,493

Estimated tax savings

$12,507

3145 Page Ave Virginia Beach, Virginia, 23451-1142

1 bed • 1 bath • 4 guests • $130,000

Annual Revenue

$48,322

Profit (Cash Flow)

$19,600

Cap Rate

21.8%

Annual Revenue

$48,322

AirDNA projects $210/night at 63% occupancy ($48,322)

Occupancy Rate

Avg Daily Rate

Return Metrics

57.39% 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

57.39%

Cap Rate

21.81%

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

$6,170

Deductible property tax

$1,287

Your total deduction

-$982

Your adjusted annual income

$150,000 - -$982 = $150,982

Taxes on $150,982 (30%)

$45,295

Your old tax bill

$45,000

Your new tax bill

$45,295

Estimated tax savings

-$295

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