BNBCalc.com Investment Analysis Report of 2650 1st Ave, Huntington, WV, 25702

4 bed • 3 bath • 12 guests • $210,000

BNB

Calc

Return Metrics

-6.12% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.12%

Cap Rate

5.02%

Return on Investment

8.03%

Annual Revenue

$27,843

AirDNA projects $121/night at 63% occupancy ($27,842). Airbtics projects $266/night at 66% occupancy ($64,122). Airbtics predicts this property will perform in the 51% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$30,993$54,100$87,811$144,392
Occupancy48%68%81%82%
Nightly Rate$174$214$292$476

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The West Virginia Penthouse
$112,056
$683
44%
45101$175❌❌❌N / Y⭐️ 4.8 (12)Profile

B

Town and Country Home
$54,089
$185
78%
4282$85❌✅❌N / Y⭐️ 4.8 (122)Profile

C

Spacious and historic home in downtown Ironton.
$54,574
$233
63%
4382$30❌❌✅N / Y⭐️ 5 (34)Profile

D

Hollyberry Inn at Heritage Farm
$44,736
$301
40%
4382$50✅❌❌N / Y⭐️ 5 (8)Profile

E

The Dragonfly- A large peaceful retreat w/office
$70,663
$231
82%
43102$135✅❌❌N / Y⭐️ 4.9 (28)Profile

Operating Expenses

Monthly Expenses

$1,442

Annual Expenses

$17,300

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$932

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$232

Management & Platform Fees

$70

Platform Fee (i.e. Airbnb)

$70

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,180

Annual Mortgage & Tax

$14,160

Downpayment

Purchase Price

$210,000

Percent Down

20%

Total Downpayment

$42,000

Total Loan Amount

$168,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,007

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$173

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$9,967

Deductible property tax

$2,079

Est. Depreciation Value

$103,598

Profit on this property

$10,543

Your total deduction

$105,101

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,101)

$44,899

Your old tax bill

$45,000

Your new tax bill

$13,470

Estimated tax savings

$31,530

property-location

2650 1st Ave Huntington, West Virginia, 25702

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,007/mo

Agent

Inquire about this property

Contact Agent

$21,800

Zestimate

-14

Airbnb Investor Score

-$3,616

Annual Profit

5.0%

Cap Rate

-6.1%

Cash on Cash

$27,843

Annual Revenue

BNBCalc predicts this property will get $266 per night with 66% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

12

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 12 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.12%

Cap Rate

5.02%

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

$9,967

Deductible property tax

$2,079

Your total deduction

$34,429

Your adjusted annual income

$150,000 - $34,429 = $115,571

Taxes on $115,571 (30%)

$34,671

Your old tax bill

$45,000

Your new tax bill

$34,671

Estimated tax savings

$10,329

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