BNBCalc.com Investment Analysis Report of 313 E Monroe Ave, Alexandria, VA 22301, USA

6 bed • 4 bath • 18 guests • $1,600,000

BNB

Calc

Return Metrics

15.76% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

6.4%

Revenue Appreciation Assumption:

Cash on Cash Return

15.76%

Cap Rate

10.51%

Return on Investment

46.6%

Annual Revenue

$209,175

AirDNA projects $830/night at 68% occupancy ($206,143).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,406

Annual Expenses

$40,873

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,443

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,743

Management & Platform Fees

$523

Platform Fee (i.e. Airbnb)

$523

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

$75,938

Deductible property tax

$15,840

Est. Depreciation Value

$746,503

Profit on this property

$168,302

Your total deduction

$669,978

So, your new taxable income is your previous income minus your total deduction ($150,000 - $669,978)

-$519,978

Your old tax bill

$45,000

Your new tax bill

-$155,993

Estimated tax savings

$200,993

313 E Monroe Ave Alexandria, Virginia, 22301-1600

6 bed • 4 bath • 18 guests • $1,600,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$209,175

Profit (Cash Flow)

$60,374

Cap Rate

10.5%

Annual Revenue

$209,175

AirDNA projects $830/night at 68% occupancy ($206,144)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.76% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

6.4%

Revenue Appreciation

Cash on Cash Return

15.76%

Cap Rate

10.51%

Return on Investment

46.6%

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 estimated deduction will be...

Deductible mortgage interest

$75,938

Deductible property tax

$15,840

Your total deduction

$161,498

Your adjusted annual income

$150,000 - $161,498 = -$11,498

Taxes on -$11,498 (30%)

-$3,449

Your old tax bill

$45,000

Your new tax bill

-$3,449

Estimated tax savings

$48,449

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com