BNBCalc.com Investment Analysis Report of 318 Wonder Ln, Jamaica, VT 05343, USA

4 bed • 3 bath • 12 guests • $995,000

BNB

Calc

Return Metrics

-4.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.28%

Cap Rate

5.71%

Return on Investment

12.25%

Annual Revenue

$81,062

AirDNA projects $411/night at 54% occupancy ($81,062).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,018

Annual Expenses

$24,218

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,376

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$676

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

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

$47,224

Deductible property tax

$9,850

Est. Depreciation Value

$465,141

Profit on this property

$56,844

Your total deduction

$465,371

So, your new taxable income is your previous income minus your total deduction ($150,000 - $465,371)

-$315,371

Your old tax bill

$45,000

Your new tax bill

-$94,611

Estimated tax savings

$139,611

318 Wonder Ln Jamaica, Vermont, 05343

4 bed • 3 bath • 12 guests • $995,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$81,062

Profit (Cash Flow)

-$10,272

Cap Rate

5.7%

Annual Revenue

$81,062

AirDNA projects $411/night at 54% occupancy ($81,062)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.28% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.28%

Cap Rate

5.71%

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

$47,224

Deductible property tax

$9,850

Your total deduction

$148,523

Your adjusted annual income

$150,000 - $148,523 = $1,477

Taxes on $1,477 (30%)

$443

Your old tax bill

$45,000

Your new tax bill

$443

Estimated tax savings

$44,557

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