BNBCalc.com Investment Analysis Report of 2615 Grayland Ave, Richmond, VA 23220, USA

3 bed • 3.5 bath • 9 guests • $400,000

BNB

Calc

Return Metrics

8.9% 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

8.9%

Cap Rate

8.99%

Return on Investment

24.69%

Annual Revenue

$57,058

AirDNA projects $214/night at 73% occupancy ($57,058).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,758

Annual Expenses

$21,098

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,175

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$475

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,906

Profit on this property

$35,961

Your total deduction

$176,889

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,889)

-$26,889

Your old tax bill

$45,000

Your new tax bill

-$8,067

Estimated tax savings

$53,067

property-location

2615 Grayland Ave Richmond, Virginia, 23220-5101

3 bed • 3.5 bath • 9 guests

Purchase Price

Est. $1,919/mo

Agent

Inquire about this property

Contact Agent

$57,058

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

8.9%

Cap Rate

8.99%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$47,473

Your adjusted annual income

$150,000 - $47,473 = $102,527

Taxes on $102,527 (30%)

$30,758

Your old tax bill

$45,000

Your new tax bill

$30,758

Estimated tax savings

$14,242

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