BNBCalc.com Investment Analysis Report of 276 Riverview Dr, Harpers Ferry, WV 25425, USA

1 bed • 1 bath • 5 guests • $230,000

BNB

Calc

Return Metrics

22.66% 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

22.66%

Cap Rate

12.37%

Return on Investment

38.69%

Annual Revenue

$47,745

AirDNA projects $172/night at 76% occupancy ($47,744).

User selected values for this report: 76% occupancy rate, $172 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,607

Annual Expenses

$19,287

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,098

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$398

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$75,600

Profit on this property

$28,458

Your total deduction

$60,335

So, your new taxable income is your previous income minus your total deduction ($150,000 - $60,335)

$89,665

Your old tax bill

$45,000

Your new tax bill

$26,900

Estimated tax savings

$18,100

property-location

276 Riverview Dr Harpers Ferry, West Virginia, 25425

1 bed • 1 bath • 5 guests

Est. $1,103/mo

Agent

Inquire about this property

Contact Agent

$47,745

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.66%

Cap Rate

12.37%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$10,916

Deductible property tax

$2,277

Your total deduction

$9,438

Your adjusted annual income

$150,000 - $9,438 = $140,562

Taxes on $140,562 (30%)

$42,169

Your old tax bill

$45,000

Your new tax bill

$42,169

Estimated tax savings

$2,831

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