BNBCalc.com Investment Analysis Report of 205 Moonshine Ln, Harpers Ferry, WV 25425, USA

3 bed • 2 bath • 8 guests • $315,000

BNB

Calc

Return Metrics

9.18% 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

9.18%

Cap Rate

9.1%

Return on Investment

24.68%

Annual Revenue

$47,993

AirDNA projects $340/night at 77% occupancy ($95,620).

User selected values for this report: 73% occupancy rate, $180 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,610

Annual Expenses

$19,319

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,100

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$400

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$14,950

Deductible property tax

$3,118

Est. Depreciation Value

$104,718

Profit on this property

$28,674

Your total deduction

$94,112

So, your new taxable income is your previous income minus your total deduction ($150,000 - $94,112)

$55,888

Your old tax bill

$45,000

Your new tax bill

$16,766

Estimated tax savings

$28,234

property-location

205 Moonshine Ln Harpers Ferry, West Virginia, 25425-4946

3 bed • 2 bath • 8 guests

Est. $1,511/mo

Agent

Inquire about this property

Contact Agent

$47,993

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.18%

Cap Rate

9.1%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$23,580

Your adjusted annual income

$150,000 - $23,580 = $126,420

Taxes on $126,420 (30%)

$37,926

Your old tax bill

$45,000

Your new tax bill

$37,926

Estimated tax savings

$7,074

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