BNBCalc.com Investment Analysis Report of 189 Headwaters Rd, Slaty Fork, WV 26291, USA

5 bed • 3 bath • 12 guests • $425,000

BNB

Calc

Return Metrics

22.56% 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

22.56%

Cap Rate

14.19%

Return on Investment

36.31%

Annual Revenue

$86,380

AirDNA projects $473/night at 65% occupancy ($112,294).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,171

Annual Expenses

$26,049

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,495

Property Insurance

$150

HOA

$75

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$720

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

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

$27,266

Deductible property tax

$4,675

Est. Depreciation Value

$205,500

Profit on this property

$60,331

Your total deduction

$177,110

So, your new taxable income is your previous income minus your total deduction ($150,000 - $177,110)

-$27,110

Your old tax bill

$45,000

Your new tax bill

-$8,133

Estimated tax savings

$53,133

property-location

189 Headwaters Rd Slaty Fork, West Virginia, 26291

5 bed • 3 bath • 12 guests

Purchase Price

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$86,380

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

22.56%

Cap Rate

14.19%

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

$27,266

Deductible property tax

$4,675

Your total deduction

$36,998

Your adjusted annual income

$150,000 - $36,998 = $113,002

Taxes on $113,002 (30%)

$33,901

Your old tax bill

$45,000

Your new tax bill

$33,901

Estimated tax savings

$11,099

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