BNBCalc.com Investment Analysis Report of 1340 Gannet Run, Virginia Beach, VA 23451, USA

3 bed • 3 bath • 8 guests • $380,000

BNB

Calc

Return Metrics

17.43% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.43%

Cap Rate

11.79%

Return on Investment

30.6%

Annual Revenue

$67,256

AirDNA projects $341/night at 54% occupancy ($67,256).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,869

Annual Expenses

$22,423

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,260

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$560

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$22,592

Deductible property tax

$4,180

Est. Depreciation Value

$180,614

Profit on this property

$44,833

Your total deduction

$162,554

So, your new taxable income is your previous income minus your total deduction ($150,000 - $162,554)

-$12,554

Your old tax bill

$45,000

Your new tax bill

-$3,766

Estimated tax savings

$48,766

property-location

1340 Gannet Run Virginia Beach, Virginia, 23451-6517

3 bed • 3 bath • 8 guests

Est. $1,823/mo

Agent

Inquire about this property

Contact Agent

$67,256

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.43%

Cap Rate

11.79%

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

$22,592

Deductible property tax

$4,180

Your total deduction

$39,466

Your adjusted annual income

$150,000 - $39,466 = $110,534

Taxes on $110,534 (30%)

$33,160

Your old tax bill

$45,000

Your new tax bill

$33,160

Estimated tax savings

$11,840

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