BNBCalc.com Investment Analysis Report of 191 E Hill Rd, Wardsboro, VT 05355, USA

2 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

34.06% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

34.06%

Cap Rate

15.31%

Return on Investment

49.89%

Annual Revenue

$68,545

AirDNA projects $383/night at 49% occupancy ($68,545).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,883

Annual Expenses

$22,591

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,271

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$571

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,329

Profit on this property

$45,954

Your total deduction

$113,583

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,583)

$36,417

Your old tax bill

$45,000

Your new tax bill

$10,925

Estimated tax savings

$34,075

191 E Hill Rd Wardsboro, Vermont, 05355

2 bed • 2 bath • 6 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$68,545

Profit (Cash Flow)

$25,722

Cap Rate

15.3%

Annual Revenue

$68,545

AirDNA projects $383/night at 49% occupancy ($68,545)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.06% 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

34.06%

Cap Rate

15.31%

Return on Investment

49.89%

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 estimated deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

$16,591

Your adjusted annual income

$150,000 - $16,591 = $133,409

Taxes on $133,409 (30%)

$40,023

Your old tax bill

$45,000

Your new tax bill

$40,023

Estimated tax savings

$4,977

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com