BNBCalc.com Investment Analysis Report of 3226 Summerlee Rd, Oak Hill, WV 25901, USA

4 bed • 1.5 bath • 6 guests • $121,000

BNB

Calc

Return Metrics

-4.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.97%

Cap Rate

4.85%

Return on Investment

8.06%

Annual Revenue

$19,022

AirDNA projects $217/night at 59% occupancy ($46,762).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,096

Annual Expenses

$13,147

Utilities

$348

Internet + TV

$40

Water/Sewer

$70

Garbage

$18

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$48

Platform Fee (i.e. Airbnb)

$48

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

$5,065

Deductible property tax

$1,331

Est. Depreciation Value

$62,368

Profit on this property

$5,875

Your total deduction

$62,889

So, your new taxable income is your previous income minus your total deduction ($150,000 - $62,889)

$87,111

Your old tax bill

$45,000

Your new tax bill

$26,133

Estimated tax savings

$18,867

3226 Summerlee Rd Oak Hill, West Virginia, 25901-5600

4 bed • 1.5 bath • 6 guests • $121,000

Annual Revenue

$19,022

Profit (Cash Flow)

-$1,901

Cap Rate

4.9%

Annual Revenue

$19,022

AirDNA projects $217/night at 59% occupancy ($46,762)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.97%

Cap Rate

4.85%

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

$5,065

Deductible property tax

$1,331

Your total deduction

$20,295

Your adjusted annual income

$150,000 - $20,295 = $129,705

Taxes on $129,705 (30%)

$38,911

Your old tax bill

$45,000

Your new tax bill

$38,911

Estimated tax savings

$6,089

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