BNBCalc.com Investment Analysis Report of 3004 S Ridge Dr, Midlothian, VA 23112, USA

3 bed • 2 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

20.8% 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

20.8%

Cap Rate

12.46%

Return on Investment

35.61%

Annual Revenue

$55,137

AirDNA projects $222/night at 68% occupancy ($55,137).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,737

Annual Expenses

$20,848

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,159

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$459

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

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

$13,184

Deductible property tax

$3,025

Est. Depreciation Value

$133,375

Profit on this property

$34,289

Your total deduction

$115,295

So, your new taxable income is your previous income minus your total deduction ($150,000 - $115,295)

$34,705

Your old tax bill

$45,000

Your new tax bill

$10,412

Estimated tax savings

$34,588

property-location

3004 S Ridge Dr Midlothian, Virginia, 23112-3830

3 bed • 2 bath • 8 guests

Est. $1,319/mo

Agent

Inquire about this property

Contact Agent

$55,137

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.8%

Cap Rate

12.46%

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

$13,184

Deductible property tax

$3,025

Your total deduction

$24,351

Your adjusted annual income

$150,000 - $24,351 = $125,649

Taxes on $125,649 (30%)

$37,695

Your old tax bill

$45,000

Your new tax bill

$37,695

Estimated tax savings

$7,305

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