BNBCalc.com Investment Analysis Report of 3 Shay Ln, Cass, WV 24927, USA

5 bed • 3 bath • 14 guests • $425,000

BNB

Calc

Return Metrics

54.78% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.78%

Cap Rate

20.99%

Return on Investment

70.1%

Annual Revenue

$118,580

AirDNA projects $773/night at 42% occupancy ($118,580).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,445

Annual Expenses

$29,335

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,688

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$988

Management & Platform Fees

$296

Platform Fee (i.e. Airbnb)

$296

Property Manager Fee

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

$20,171

Deductible property tax

$4,250

Est. Depreciation Value

$203,900

Profit on this property

$89,245

Your total deduction

$139,076

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,076)

$10,924

Your old tax bill

$45,000

Your new tax bill

$3,277

Estimated tax savings

$41,723

3 Shay Ln Cass, West Virginia, 24927

5 bed • 3 bath • 14 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$118,580

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.78%

Cap Rate

20.99%

Return on Investment

70.1%

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

$20,171

Deductible property tax

$4,250

Your total deduction

$84

Your adjusted annual income

$150,000 - $84 = $149,916

Taxes on $149,916 (30%)

$44,975

Your old tax bill

$45,000

Your new tax bill

$44,975

Estimated tax savings

$25

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