BNBCalc.com Investment Analysis Report of 520 Hwy 785, Louisa, VA 23093, USA

5 bed • 3.5 bath • 12 guests • $900,000

BNB

Calc

Return Metrics

15.19% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.19%

Cap Rate

10.45%

Return on Investment

31.49%

Annual Revenue

$123,909

AirDNA projects $575/night at 63% occupancy ($132,309).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,482

Annual Expenses

$29,788

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,733

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,033

Management & Platform Fees

$310

Platform Fee (i.e. Airbnb)

$310

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,748

Profit on this property

$94,121

Your total deduction

$380,252

So, your new taxable income is your previous income minus your total deduction ($150,000 - $380,252)

-$230,252

Your old tax bill

$45,000

Your new tax bill

-$69,076

Estimated tax savings

$114,076

520 Hwy 785 Louisa, Virginia, 23093

5 bed • 3.5 bath • 12 guests • $900,000

Annual Revenue

$123,909

Profit (Cash Flow)

$33,413

Cap Rate

10.5%

Annual Revenue

$123,909

AirDNA projects $575/night at 63% occupancy ($132,310)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.19% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.19%

Cap Rate

10.45%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$92,244

Your adjusted annual income

$150,000 - $92,244 = $57,756

Taxes on $57,756 (30%)

$17,327

Your old tax bill

$45,000

Your new tax bill

$17,327

Estimated tax savings

$27,673

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