BNBCalc.com Investment Analysis Report of 542 Terry Ave, Oak Hill, WV 25901, USA

3 bed • 1 bath • 6 guests • $100,000

BNB

Calc

Return Metrics

14.65% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.65%

Cap Rate

11.32%

Return on Investment

27.4%

Annual Revenue

$28,741

AirDNA projects $129/night at 61% occupancy ($28,741).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,451

Annual Expenses

$17,416

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$940

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$240

Management & Platform Fees

$72

Platform Fee (i.e. Airbnb)

$72

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

$4,746

Deductible property tax

$990

Est. Depreciation Value

$51,336

Profit on this property

$11,325

Your total deduction

$45,748

So, your new taxable income is your previous income minus your total deduction ($150,000 - $45,748)

$104,252

Your old tax bill

$45,000

Your new tax bill

$31,276

Estimated tax savings

$13,724

542 Terry Ave

Oak Hill, West Virginia, 25901

3 bed • 1 bath • 6 guests • $100,000

Annual Revenue

$28,741

Profit (Cash Flow)

$4,581

Cap Rate

11.3%

Annual Revenue

$28,741

AirDNA projects $129/night at 61% occupancy ($28,741)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.65% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.65%

Cap Rate

11.32%

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

$4,746

Deductible property tax

$990

Your total deduction

$10,692

Your adjusted annual income

$150,000 - $10,692 = $139,308

Taxes on $139,308 (30%)

$41,792

Your old tax bill

$45,000

Your new tax bill

$41,792

Estimated tax savings

$3,208

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