BNBCalc.com Investment Analysis Report of 182 Noel Ave, Danville, VA 24541, USA

3 bed • 1 bath • 9 guests • $145,000

BNB

Calc

Return Metrics

32.33% 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

32.33%

Cap Rate

16.02%

Return on Investment

46.21%

Annual Revenue

$42,427

AirDNA projects $242/night at 48% occupancy ($42,426).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,600

Annual Expenses

$19,195

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,054

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$6,882

Deductible property tax

$1,435

Est. Depreciation Value

$72,062

Profit on this property

$23,231

Your total deduction

$57,148

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,148)

$92,852

Your old tax bill

$45,000

Your new tax bill

$27,856

Estimated tax savings

$17,144

property-location

182 Noel Ave Danville, Virginia, 24541-5325

3 bed • 1 bath • 9 guests

Purchase Price

Agent

Inquire about this property

Contact Ted

Revenue Manager at Triad Vacation Rentals

$42,427

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

32.33%

Cap Rate

16.02%

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

$6,882

Deductible property tax

$1,435

Your total deduction

$7,980

Your adjusted annual income

$150,000 - $7,980 = $142,020

Taxes on $142,020 (30%)

$42,606

Your old tax bill

$45,000

Your new tax bill

$42,606

Estimated tax savings

$2,394

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