BNBCalc.com Investment Analysis Report of 3737 Hodge Hollow Rd, Pulaski, VA 24301, USA

5 bed • 5 bath • 16 guests • $1,000,000

BNB

Calc

Return Metrics

-0.23% 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

-0.23%

Cap Rate

6.68%

Return on Investment

16.13%

Annual Revenue

$92,589

AirDNA projects $507/night at 50% occupancy ($92,589).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,143

Annual Expenses

$25,717

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,472

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$772

Management & Platform Fees

$231

Platform Fee (i.e. Airbnb)

$231

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$469,044

Profit on this property

$66,873

Your total deduction

$459,532

So, your new taxable income is your previous income minus your total deduction ($150,000 - $459,532)

-$309,532

Your old tax bill

$45,000

Your new tax bill

-$92,860

Estimated tax savings

$137,860

3737 Hodge Hollow Rd Pulaski, Virginia, 24301-7476

5 bed • 5 bath • 16 guests • $1,000,000

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

$92,589

Profit (Cash Flow)

-$579

Cap Rate

6.7%

Annual Revenue

$92,589

AirDNA projects $507/night at 50% occupancy ($92,589)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.23% 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

-0.23%

Cap Rate

6.68%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$139,996

Your adjusted annual income

$150,000 - $139,996 = $10,004

Taxes on $10,004 (30%)

$3,001

Your old tax bill

$45,000

Your new tax bill

$3,001

Estimated tax savings

$41,999

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