BNBCalc.com Investment Analysis Report of 37903 Seneca Trail, Slaty Fork, WV 26291, USA

6 bed • 5 bath • 16 guests • $550,000

BNB

Calc

Return Metrics

35.13% 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

35.13%

Cap Rate

15.79%

Return on Investment

50.58%

Annual Revenue

$116,367

AirDNA projects $590/night at 54% occupancy ($116,366).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,456

Annual Expenses

$29,468

Utilities

$645

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$300

Gas

$55

Other

$50

Maintenance

$1,520

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$970

Management & Platform Fees

$291

Platform Fee (i.e. Airbnb)

$291

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$263,070

Profit on this property

$86,899

Your total deduction

$207,720

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,720)

-$57,720

Your old tax bill

$45,000

Your new tax bill

-$17,316

Estimated tax savings

$62,316

37903 Seneca Trail

Slaty Fork, West Virginia, 26291

6 bed • 5 bath • 16 guests • $550,000

Annual Revenue

$116,367

Profit (Cash Flow)

$49,807

Cap Rate

15.8%

Annual Revenue

$116,367

AirDNA projects $590/night at 54% occupancy ($116,367)

Occupancy Rate

Avg Daily Rate

Return Metrics

35.13% 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

35.13%

Cap Rate

15.79%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$28,408

Your adjusted annual income

$150,000 - $28,408 = $121,592

Taxes on $121,592 (30%)

$36,478

Your old tax bill

$45,000

Your new tax bill

$36,478

Estimated tax savings

$8,522

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