BNBCalc.com Investment Analysis Report of 345 Hill Top Rd, Andover, VT 05143, USA

5 bed • 4 bath • 14 guests • $825,000

BNB

Calc

Return Metrics

-9.02% 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

-9.02%

Cap Rate

4.52%

Return on Investment

7.18%

Annual Revenue

$58,658

AirDNA projects $365/night at 44% occupancy ($58,658).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,775

Annual Expenses

$21,306

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,189

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$39,155

Deductible property tax

$8,167

Est. Depreciation Value

$388,285

Profit on this property

$37,353

Your total deduction

$398,256

So, your new taxable income is your previous income minus your total deduction ($150,000 - $398,256)

-$248,256

Your old tax bill

$45,000

Your new tax bill

-$74,477

Estimated tax savings

$119,477

345 Hill Top Rd Andover, Vermont, 05143-9061

5 bed • 4 bath • 14 guests • $825,000

Annual Revenue

$58,658

Profit (Cash Flow)

-$18,291

Cap Rate

4.5%

Annual Revenue

$58,658

AirDNA projects $365/night at 44% occupancy ($58,658)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.02% 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

-9.02%

Cap Rate

4.52%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$133,712

Your adjusted annual income

$150,000 - $133,712 = $16,288

Taxes on $16,288 (30%)

$4,887

Your old tax bill

$45,000

Your new tax bill

$4,887

Estimated tax savings

$40,113

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