BNBCalc.com Investment Analysis Report of 6239 Cass Rd, Cass, WV 24927, USA

4 bed • 3 bath • 14 guests • $455,000

BNB

Calc

Return Metrics

51.97% 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

51.97%

Cap Rate

19.92%

Return on Investment

67.67%

Annual Revenue

$120,209

AirDNA projects $748/night at 44% occupancy ($120,209).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,462

Annual Expenses

$29,547

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,702

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,002

Management & Platform Fees

$301

Platform Fee (i.e. Airbnb)

$301

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

$21,595

Deductible property tax

$4,505

Est. Depreciation Value

$216,437

Profit on this property

$90,662

Your total deduction

$151,874

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,874)

-$1,874

Your old tax bill

$45,000

Your new tax bill

-$562

Estimated tax savings

$45,562

6239 Cass Rd

Cass, West Virginia, 24927

4 bed • 3 bath • 14 guests • $455,000

Annual Revenue

$120,209

Profit (Cash Flow)

$59,978

Cap Rate

19.9%

Annual Revenue

$120,209

AirDNA projects $748/night at 44% occupancy ($120,209)

Occupancy Rate

Avg Daily Rate

Return Metrics

51.97% 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

51.97%

Cap Rate

19.92%

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

$21,595

Deductible property tax

$4,505

Your total deduction

$4,370

Your adjusted annual income

$150,000 - $4,370 = $145,630

Taxes on $145,630 (30%)

$43,689

Your old tax bill

$45,000

Your new tax bill

$43,689

Estimated tax savings

$1,311

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