BNBCalc.com Investment Analysis Report of 232 Karen Dr, Wardsboro, VT 05355, USA

4 bed • 2 bath • 10 guests • $380,000

BNB

Calc

Return Metrics

25.03% 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

25.03%

Cap Rate

13.19%

Return on Investment

40.49%

Annual Revenue

$73,359

AirDNA projects $515/night at 39% occupancy ($73,359).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,935

Annual Expenses

$23,217

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,311

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$611

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

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

$18,035

Deductible property tax

$3,762

Est. Depreciation Value

$181,734

Profit on this property

$50,143

Your total deduction

$153,389

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,389)

-$3,389

Your old tax bill

$45,000

Your new tax bill

-$1,017

Estimated tax savings

$46,017

232 Karen Dr Wardsboro, Vermont, 05355

4 bed • 2 bath • 10 guests • $380,000

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

$73,359

Profit (Cash Flow)

$24,511

Cap Rate

13.2%

Annual Revenue

$73,359

AirDNA projects $515/night at 39% occupancy ($73,359)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.03% 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

25.03%

Cap Rate

13.19%

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

$18,035

Deductible property tax

$3,762

Your total deduction

$29,517

Your adjusted annual income

$150,000 - $29,517 = $120,483

Taxes on $120,483 (30%)

$36,145

Your old tax bill

$45,000

Your new tax bill

$36,145

Estimated tax savings

$8,855

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