BNBCalc.com Investment Analysis Report of 2197 N Main St, Londonderry, VT 05148, USA

4 bed • 2 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

40.58% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

40.58%

Cap Rate

17.62%

Return on Investment

55.43%

Annual Revenue

$71,442

AirDNA projects $326/night at 60% occupancy ($71,441).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,914

Annual Expenses

$22,967

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,295

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$595

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$133,375

Profit on this property

$48,474

Your total deduction

$100,675

So, your new taxable income is your previous income minus your total deduction ($150,000 - $100,675)

$49,325

Your old tax bill

$45,000

Your new tax bill

$14,797

Estimated tax savings

$30,203

2197 N Main St Londonderry, Vermont, 05148-9602

4 bed • 2 bath • 8 guests • $275,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$71,442

Profit (Cash Flow)

$29,934

Cap Rate

17.6%

Annual Revenue

$71,442

AirDNA projects $326/night at 60% occupancy ($71,442)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.58% 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

40.58%

Cap Rate

17.62%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$9,731

Your adjusted annual income

$150,000 - $9,731 = $140,269

Taxes on $140,269 (30%)

$42,081

Your old tax bill

$45,000

Your new tax bill

$42,081

Estimated tax savings

$2,919

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