BNBCalc.com Investment Analysis Report of 55 S Station Rd, North Woodstock, NH 03262, USA

6 bed • 4.5 bath • 16 guests • $925,000

BNB

Calc

Return Metrics

21.49% 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

21.49%

Cap Rate

17.34%

Return on Investment

29.98%

Annual Revenue

$220,516

AirDNA projects $875/night at 46% occupancy ($147,010).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,009

Annual Expenses

$60,107

Utilities

$1,020

Internet + TV

$120

Water/Sewer

$200

Garbage

$50

Electric

$500

Gas

$100

Other

$50

Maintenance

$3,438

Property Insurance

$600

HOA

$0

Landscaping

$350

Ongoing Repairs

$300

Supplies

$150

Software

$50

Pest Control

$150

Permits

$0

Other

$0

Cleaning Cost

$1,838

Management & Platform Fees

$551

Platform Fee (i.e. Airbnb)

$551

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

$25,337

Deductible property tax

$10,175

Est. Depreciation Value

$538,102

Profit on this property

$160,409

Your total deduction

$413,204

So, your new taxable income is your previous income minus your total deduction ($150,000 - $413,204)

-$263,204

Your old tax bill

$45,000

Your new tax bill

-$78,961

Estimated tax savings

$123,961

55 S Station Rd

Woodstock, New Hampshire, 03262

6 bed • 4.5 bath • 16 guests • $925,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$220,516

Profit (Cash Flow)

$109,229

Cap Rate

17.3%

Annual Revenue

$220,516

AirDNA projects $875/night at 46% occupancy ($147,011)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.49% 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

21.49%

Cap Rate

17.34%

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

$25,337

Deductible property tax

$10,175

Your total deduction

$44,668

Your adjusted annual income

$150,000 - $44,668 = $105,332

Taxes on $105,332 (30%)

$31,599

Your old tax bill

$45,000

Your new tax bill

$31,599

Estimated tax savings

$13,401

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