BNBCalc.com Investment Analysis Report of 275 Ascension Dr, Hedgesville, WV 25427, USA

1 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Return Metrics

20.98% 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

20.98%

Cap Rate

12.86%

Return on Investment

36.05%

Annual Revenue

$45,290

AirDNA projects $200/night at 62% occupancy ($45,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,631

Annual Expenses

$19,568

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,077

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$377

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

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

$11,353

Deductible property tax

$2,200

Est. Depreciation Value

$94,833

Profit on this property

$25,723

Your total deduction

$82,663

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,663)

$67,337

Your old tax bill

$45,000

Your new tax bill

$20,201

Estimated tax savings

$24,799

property-location

275 Ascension Dr Hedgesville, West Virginia, 25427

1 bed • 1 bath • 4 guests

Purchase Price

Est. $959/mo

Agent

Inquire about this property

Contact Agent

$45,290

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

20.98%

Cap Rate

12.86%

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

$11,353

Deductible property tax

$2,200

Your total deduction

$18,039

Your adjusted annual income

$150,000 - $18,039 = $131,961

Taxes on $131,961 (30%)

$39,588

Your old tax bill

$45,000

Your new tax bill

$39,588

Estimated tax savings

$5,412

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