BNBCalc.com Investment Analysis Report of 133 Chocolate Hole Road, Cruz Bay, St. John 00830, USVI

3 bed • 3 bath • 12 guests • $1,800,000

BNB

Calc

Return Metrics

51.79% 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

51.79%

Cap Rate

18.9%

Return on Investment

68.75%

Annual Revenue

$406,959

AirDNA projects $1,663/night at 67% occupancy ($406,958).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,549

Annual Expenses

$66,585

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$4,091

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$3,391

Management & Platform Fees

$1,017

Platform Fee (i.e. Airbnb)

$1,017

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

$85,430

Deductible property tax

$17,820

Est. Depreciation Value

$834,615

Profit on this property

$340,374

Your total deduction

$597,491

So, your new taxable income is your previous income minus your total deduction ($150,000 - $597,491)

-$447,491

Your old tax bill

$45,000

Your new tax bill

-$134,247

Estimated tax savings

$179,247

property-location

133 Chocolate Hole Road Cruz Bay, St. John, 00830

3 bed • 3 bath • 12 guests

Purchase Price

$406,959

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

51.79%

Cap Rate

18.9%

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

$85,430

Deductible property tax

$17,820

Your total deduction

$29,091

Your adjusted annual income

$150,000 - $29,091 = $120,909

Taxes on $120,909 (30%)

$36,273

Your old tax bill

$45,000

Your new tax bill

$36,273

Estimated tax savings

$8,727

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