BNBCalc.com Investment Analysis Report of 610 Puma Trail, Winchester, VA 22602, USA

2 bed • 1 bath • 4 guests • $175,000

BNB

Calc

Return Metrics

4.61% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.61%

Cap Rate

8.82%

Return on Investment

18.86%

Annual Revenue

$33,475

AirDNA projects $195/night at 47% occupancy ($33,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,503

Annual Expenses

$18,032

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$979

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$279

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

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

$9,962

Deductible property tax

$1,925

Est. Depreciation Value

$84,599

Profit on this property

$15,443

Your total deduction

$81,043

So, your new taxable income is your previous income minus your total deduction ($150,000 - $81,043)

$68,957

Your old tax bill

$45,000

Your new tax bill

$20,687

Estimated tax savings

$24,313

610 Puma Trail

Winchester, Virginia, 22602-3645

2 bed • 1 bath • 4 guests • $175,000

Annual Revenue

$33,475

Profit (Cash Flow)

$2,147

Cap Rate

8.8%

Annual Revenue

$33,475

AirDNA projects $195/night at 47% occupancy ($33,475)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.61% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.61%

Cap Rate

8.82%

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

$9,962

Deductible property tax

$1,925

Your total deduction

$23,363

Your adjusted annual income

$150,000 - $23,363 = $126,637

Taxes on $126,637 (30%)

$37,991

Your old tax bill

$45,000

Your new tax bill

$37,991

Estimated tax savings

$7,009

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