BNBCalc.com Investment Analysis Report of 7403 Meadowleigh Way, Alexandria, VA 22315, USA

4 bed • 3.5 bath • 6 guests • $540,000

BNB

Calc

Return Metrics

17.3% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.3%

Cap Rate

11.07%

Return on Investment

33.22%

Annual Revenue

$84,459

AirDNA projects $492/night at 47% occupancy ($84,459).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,055

Annual Expenses

$24,660

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,404

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$704

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

Property Manager Fee

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

$25,629

Deductible property tax

$5,346

Est. Depreciation Value

$255,665

Profit on this property

$59,799

Your total deduction

$226,840

So, your new taxable income is your previous income minus your total deduction ($150,000 - $226,840)

-$76,840

Your old tax bill

$45,000

Your new tax bill

-$23,052

Estimated tax savings

$68,052

7403 Meadowleigh Way Alexandria, Virginia, 22315-3625

4 bed • 3.5 bath • 6 guests • $540,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$84,459

Profit (Cash Flow)

$23,379

Cap Rate

11.1%

Annual Revenue

$84,459

AirDNA projects $492/night at 47% occupancy ($84,459).

Occupancy Rate

Avg Daily Rate

Return Metrics

17.3% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.3%

Cap Rate

11.07%

Return on Investment

33.22%

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 est deduction will be...

Deductible mortgage interest

$25,629

Deductible property tax

$5,346

Your total deduction

$52,624

Your adjusted annual income

$150,000 - $52,624 = $97,376

Taxes on $97,376 (30%)

$29,213

Your old tax bill

$45,000

Your new tax bill

$29,213

Estimated tax savings

$15,787

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 recomend LearnLikeACPA.com