BNBCalc.com Investment Analysis Report of 38 Mistletoe Ln, Montgomery Center, VT 05471, USA

6 bed • 3 bath • 14 guests • $240,000

BNB

Calc

Return Metrics

40.14% 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

40.14%

Cap Rate

20.16%

Return on Investment

53.11%

Annual Revenue

$71,365

AirDNA projects $501/night at 39% occupancy ($71,365).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,913

Annual Expenses

$22,957

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,295

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$595

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$12,814

Deductible property tax

$2,376

Est. Depreciation Value

$139,175

Profit on this property

$48,408

Your total deduction

$105,958

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,958)

$44,042

Your old tax bill

$45,000

Your new tax bill

$13,213

Estimated tax savings

$31,787

property-location

38 Mistletoe Ln Montgomery, Vermont, 05471

6 bed • 3 bath • 14 guests

Purchase Price

Est. $1,151/mo

Agent

Inquire about this property

Contact Agent

$71,365

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

40.14%

Cap Rate

20.16%

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

$12,814

Deductible property tax

$2,376

Your total deduction

$10,646

Your adjusted annual income

$150,000 - $10,646 = $139,354

Taxes on $139,354 (30%)

$41,806

Your old tax bill

$45,000

Your new tax bill

$41,806

Estimated tax savings

$3,194

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