BNBCalc.com Investment Analysis Report of 671 Hawthorne Ridge Rd, Slaty Fork, WV 26291, USA

2 bed • 2 bath • 6 guests • $240,000

BNB

Calc

Return Metrics

34.32% 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

34.32%

Cap Rate

15.57%

Return on Investment

49.81%

Annual Revenue

$58,676

AirDNA projects $315/night at 51% occupancy ($58,676).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,776

Annual Expenses

$21,308

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,189

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$11,391

Deductible property tax

$2,376

Est. Depreciation Value

$114,695

Profit on this property

$37,369

Your total deduction

$91,094

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,094)

$58,906

Your old tax bill

$45,000

Your new tax bill

$17,672

Estimated tax savings

$27,328

671 Hawthorne Ridge Rd Slaty Fork, West Virginia, 26291

2 bed • 2 bath • 6 guests • $240,000

Annual Revenue

$58,676

Profit (Cash Flow)

$21,181

Cap Rate

15.6%

Annual Revenue

$58,676

AirDNA projects $315/night at 51% occupancy ($58,676)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.32% 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

34.32%

Cap Rate

15.57%

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

$11,391

Deductible property tax

$2,376

Your total deduction

$12,918

Your adjusted annual income

$150,000 - $12,918 = $137,082

Taxes on $137,082 (30%)

$41,125

Your old tax bill

$45,000

Your new tax bill

$41,125

Estimated tax savings

$3,875

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