BNBCalc.com Investment Analysis Report of 40000 Dulles W Blvd, Sterling, VA 20166, USA

3 bed • 2.5 bath • 2 guests • $300,001

BNB

Calc

Return Metrics

8.15% 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

8.15%

Cap Rate

8.86%

Return on Investment

23.54%

Annual Revenue

$46,284

AirDNA projects $176/night at 62% occupancy ($39,855).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,697

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,086

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$386

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$14,238

Deductible property tax

$3,000

Est. Depreciation Value

$143,690

Profit on this property

$26,587

Your total deduction

$134,341

So, your new taxable income is your previous income minus your total deduction ($150,000 - $134,341)

$15,659

Your old tax bill

$45,000

Your new tax bill

$4,698

Estimated tax savings

$40,302

40000 Dulles W Blvd Sterling, Virginia, 20166

3 bed • 2.5 bath • 2 guests • $300,001

Annual Revenue

$46,284

Profit (Cash Flow)

$6,331

Cap Rate

8.9%

Annual Revenue

$46,284

AirDNA projects $176/night at 62% occupancy ($39,855)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.15% 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

8.15%

Cap Rate

8.86%

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

$14,238

Deductible property tax

$3,000

Your total deduction

$36,397

Your adjusted annual income

$150,000 - $36,397 = $113,603

Taxes on $113,603 (30%)

$34,081

Your old tax bill

$45,000

Your new tax bill

$34,081

Estimated tax savings

$10,919

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