BNBCalc.com Investment Analysis Report of 351 Hardscrabble Rd, Wardsboro, VT 05355, USA

3 bed • 2 bath • 8 guests • $250,000

BNB

Calc

Return Metrics

34.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

34.32%

Cap Rate

15.8%

Return on Investment

49.4%

Annual Revenue

$61,142

AirDNA projects $310/night at 54% occupancy ($61,141).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,802

Annual Expenses

$21,628

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$510

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$120,581

Profit on this property

$39,513

Your total deduction

$95,408

So, your new taxable income is your previous income minus your total deduction ($150,000 - $95,408)

$54,592

Your old tax bill

$45,000

Your new tax bill

$16,378

Estimated tax savings

$28,622

351 Hardscrabble Rd Wardsboro, Vermont, 05355

3 bed • 2 bath • 8 guests • $250,000

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

$61,142

Profit (Cash Flow)

$22,653

Cap Rate

15.8%

Annual Revenue

$61,142

AirDNA projects $310/night at 54% occupancy ($61,142)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.32% 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

34.32%

Cap Rate

15.8%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$13,200

Your adjusted annual income

$150,000 - $13,200 = $136,800

Taxes on $136,800 (30%)

$41,040

Your old tax bill

$45,000

Your new tax bill

$41,040

Estimated tax savings

$3,960

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