BNBCalc.com Investment Analysis Report of 200 Chesterfield Rd, Lynchburg, VA 24502, USA

2 bed • 2 bath • 4 guests • $225,000

BNB

Calc

Return Metrics

5.09% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.09%

Cap Rate

8.17%

Return on Investment

20.46%

Annual Revenue

$36,981

AirDNA projects $106/night at 56% occupancy ($21,680).

User selected values for this report: 75% occupancy rate, $135 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,549

Annual Expenses

$18,584

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$996

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$38

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$308

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

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

$10,697

Deductible property tax

$2,475

Est. Depreciation Value

$74,987

Profit on this property

$18,397

Your total deduction

$69,761

So, your new taxable income is your previous income minus your total deduction ($150,000 - $69,761)

$80,239

Your old tax bill

$45,000

Your new tax bill

$24,072

Estimated tax savings

$20,928

property-location

200 Chesterfield Rd Lynchburg, Virginia, 24502-2731

2 bed • 2 bath • 4 guests

Est. $1,079/mo

Agent

Inquire about this property

Contact Jeremy

$36,981

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.09%

Cap Rate

8.17%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$10,697

Deductible property tax

$2,475

Your total deduction

$19,249

Your adjusted annual income

$150,000 - $19,249 = $130,751

Taxes on $130,751 (30%)

$39,225

Your old tax bill

$45,000

Your new tax bill

$39,225

Estimated tax savings

$5,775

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