BNBCalc.com Investment Analysis Report of 118 Johnson Loop Rd, Ludlow, VT 05149, USA

3 bed • 4 bath • 16 guests • $925,000

BNB

Calc

Return Metrics

22.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.92%

Cap Rate

11.04%

Return on Investment

45.96%

Annual Revenue

$133,131

AirDNA projects $810/night at 45% occupancy ($133,131).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,582

Annual Expenses

$30,987

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,809

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,109

Management & Platform Fees

$333

Platform Fee (i.e. Airbnb)

$333

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

$34,859

Deductible property tax

$10,175

Est. Depreciation Value

$431,782

Profit on this property

$102,144

Your total deduction

$374,671

So, your new taxable income is your previous income minus your total deduction ($150,000 - $374,671)

-$224,671

Your old tax bill

$45,000

Your new tax bill

-$67,401

Estimated tax savings

$112,401

118 Johnson Loop Rd Vermont, 05149

3 bed • 4 bath • 16 guests

Purchase Price

Est. $4,437/mo

Inquire about this property

Contact Agent

$133,131

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.92%

Cap Rate

11.04%

Return on Investment

45.96%

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

$34,859

Deductible property tax

$10,175

Your total deduction

$80,559

Your adjusted annual income

$150,000 - $80,559 = $69,441

Taxes on $69,441 (30%)

$20,832

Your old tax bill

$45,000

Your new tax bill

$20,832

Estimated tax savings

$24,168

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com