BNBCalc.com Investment Analysis Report of 3415 Tyburn Tree Ct, Herndon, VA 20171, USA

2 bed • 2 bath • 4 guests • $380,000

BNB

Calc

Return Metrics

6.28% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.28%

Cap Rate

7.59%

Return on Investment

13.94%

Annual Revenue

$48,212

AirDNA projects $163/night at 66% occupancy ($39,292).

User selected values for this report: 66% occupancy rate, $200 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,612

Annual Expenses

$19,348

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,102

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$402

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$5,436

Deductible property tax

$4,180

Est. Depreciation Value

$124,674

Profit on this property

$28,865

Your total deduction

$105,425

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,425)

$44,575

Your old tax bill

$45,000

Your new tax bill

$13,372

Estimated tax savings

$31,628

property-location

3415 Tyburn Tree Ct Herndon, Virginia, 20171-4014

2 bed • 2 bath • 4 guests

Est. $1,823/mo

Agent

Inquire about this property

Contact Agent

$48,212

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.28%

Cap Rate

7.59%

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

$5,436

Deductible property tax

$4,180

Your total deduction

$21,495

Your adjusted annual income

$150,000 - $21,495 = $128,505

Taxes on $128,505 (30%)

$38,551

Your old tax bill

$45,000

Your new tax bill

$38,551

Estimated tax savings

$6,449

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