BNBCalc.com Investment Analysis Report of 3133 Barbour Dr, Virginia Beach, VA 23456, USA

5 bed • 3 bath • 10 guests • $410,000

BNB

Calc

Return Metrics

22.15% 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

22.15%

Cap Rate

12.52%

Return on Investment

37.4%

Annual Revenue

$75,036

AirDNA projects $428/night at 48% occupancy ($75,035).

User selected values for this report: 48% occupancy rate, $428 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,973

Annual Expenses

$23,675

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,325

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$625

Management & Platform Fees

$188

Platform Fee (i.e. Airbnb)

$188

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

$19,459

Deductible property tax

$4,059

Est. Depreciation Value

$137,041

Profit on this property

$51,361

Your total deduction

$109,198

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,198)

$40,802

Your old tax bill

$45,000

Your new tax bill

$12,241

Estimated tax savings

$32,759

property-location

3133 Barbour Dr Virginia Beach, Virginia, 23456-7905

5 bed • 3 bath • 10 guests

Est. $1,967/mo

Agent

Inquire about this property

Contact Agent

$75,036

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.15%

Cap Rate

12.52%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$16,875

Your adjusted annual income

$150,000 - $16,875 = $133,125

Taxes on $133,125 (30%)

$39,937

Your old tax bill

$45,000

Your new tax bill

$39,937

Estimated tax savings

$5,063

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