BNBCalc.com Investment Analysis Report of 510 Westmoreland Ct, Charlottesville, VA 22901, USA

4 bed • 4 bath • 10 guests • $400,000

BNB

Calc

Return Metrics

95.44% 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

95.44%

Cap Rate

31.32%

Return on Investment

110.91%

Annual Revenue

$159,729

AirDNA projects $841/night at 52% occupancy ($159,728).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,870

Annual Expenses

$34,445

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,031

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,331

Management & Platform Fees

$399

Platform Fee (i.e. Airbnb)

$399

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$191,266

Profit on this property

$125,284

Your total deduction

$88,926

So, your new taxable income is your previous income minus your total deduction ($150,000 - $88,926)

$61,074

Your old tax bill

$45,000

Your new tax bill

$18,322

Estimated tax savings

$26,678

510 Westmoreland Ct Charlottesville, Virginia, 22901-1245

4 bed • 4 bath • 10 guests • $400,000

Annual Revenue

$159,729

Profit (Cash Flow)

$98,308

Cap Rate

31.3%

Annual Revenue

$159,729

AirDNA projects $841/night at 52% occupancy ($159,729)

Occupancy Rate

Avg Daily Rate

Return Metrics

95.44% 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

95.44%

Cap Rate

31.32%

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

$18,984

Deductible property tax

$3,960

Your total deduction

-$41,442

Your adjusted annual income

$150,000 - -$41,442 = $191,442

Taxes on $191,442 (30%)

$57,433

Your old tax bill

$45,000

Your new tax bill

$57,433

Estimated tax savings

-$12,433

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