BNBCalc.com Investment Analysis Report of 3415 Tyburn Tree Ct, Herndon, VA 20171, USA

2 bed • 2 bath • 4 guests • $380,000

BNB

Calc

Return Metrics

6.01% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.01%

Cap Rate

7.43%

Return on Investment

13.67%

Annual Revenue

$48,212

AirDNA projects $163/night at 66% occupancy ($39,292).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,662

Annual Expenses

$19,948

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,102

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$402

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

$5,436

Deductible property tax

$4,180

Est. Depreciation Value

$179,174

Profit on this property

$28,265

Your total deduction

$160,525

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,525)

-$10,525

Your old tax bill

$45,000

Your new tax bill

-$3,158

Estimated tax savings

$48,158

3415 Tyburn Tree Ct

Herndon, Virginia, 20171-4014

2 bed • 2 bath • 4 guests • $380,000

Annual Revenue

$48,212

Profit (Cash Flow)

$13,193

Cap Rate

7.4%

Annual Revenue

$48,212

AirDNA projects $163/night at 66% occupancy ($39,293)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.01% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.01%

Cap Rate

7.43%

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

$5,436

Deductible property tax

$4,180

Your total deduction

$38,445

Your adjusted annual income

$150,000 - $38,445 = $111,555

Taxes on $111,555 (30%)

$33,466

Your old tax bill

$45,000

Your new tax bill

$33,466

Estimated tax savings

$11,534

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