BNBCalc.com Investment Analysis Report of 205 S Birdneck Rd, Virginia Beach, VA 23451, USA

4 bed • 3 bath • 10 guests • $430,000

BNB

Calc

Return Metrics

25.37% 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

25.37%

Cap Rate

14.04%

Return on Investment

38.35%

Annual Revenue

$85,146

AirDNA projects $376/night at 62% occupancy ($85,145).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,062

Annual Expenses

$24,749

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,410

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$710

Management & Platform Fees

$213

Platform Fee (i.e. Airbnb)

$213

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

$26,463

Deductible property tax

$4,730

Est. Depreciation Value

$204,923

Profit on this property

$60,397

Your total deduction

$175,719

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,719)

-$25,719

Your old tax bill

$45,000

Your new tax bill

-$7,716

Estimated tax savings

$52,716

property-location

205 S Birdneck Rd Virginia Beach, Virginia, 23451-5813

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,062/mo

Agent

Inquire about this property

Contact Agent

$85,146

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

25.37%

Cap Rate

14.04%

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

$26,463

Deductible property tax

$4,730

Your total deduction

$36,055

Your adjusted annual income

$150,000 - $36,055 = $113,945

Taxes on $113,945 (30%)

$34,184

Your old tax bill

$45,000

Your new tax bill

$34,184

Estimated tax savings

$10,816

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