BNBCalc.com Investment Analysis Report of 1973 Pikes Falls Rd, Jamaica, VT 05343, USA

2 bed • 1 bath • 6 guests • $475,000

BNB

Calc

Return Metrics

11.32% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.32%

Cap Rate

9.64%

Return on Investment

22.91%

Annual Revenue

$68,673

AirDNA projects $238/night at 79% occupancy ($68,673).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,904

Annual Expenses

$22,848

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,272

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$572

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$17,397

Deductible property tax

$5,225

Est. Depreciation Value

$222,768

Profit on this property

$45,826

Your total deduction

$199,565

So, your new taxable income is your previous income minus your total deduction ($150,000 - $199,565)

-$49,565

Your old tax bill

$45,000

Your new tax bill

-$14,869

Estimated tax savings

$59,869

property-location

1973 Pikes Falls Rd Jamaica, Vermont, 05343-4424

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

$68,673

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

11.32%

Cap Rate

9.64%

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

$17,397

Deductible property tax

$5,225

Your total deduction

$47,805

Your adjusted annual income

$150,000 - $47,805 = $102,195

Taxes on $102,195 (30%)

$30,659

Your old tax bill

$45,000

Your new tax bill

$30,659

Estimated tax savings

$14,341

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