BNBCalc.com Investment Analysis Report of 4491 W Jamaica Rd, Jamaica, VT 05343, USA

2 bed • 1 bath • 6 guests • $349,000

BNB

Calc

Return Metrics

14.6% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.6%

Cap Rate

10.36%

Return on Investment

30.66%

Annual Revenue

$57,292

AirDNA projects $253/night at 62% occupancy ($57,292).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,761

Annual Expenses

$21,128

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,177

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$477

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$164,737

Profit on this property

$36,164

Your total deduction

$148,592

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,592)

$1,408

Your old tax bill

$45,000

Your new tax bill

$422

Estimated tax savings

$44,578

4491 W Jamaica Rd Jamaica, Vermont, 05343

2 bed • 1 bath • 6 guests • $349,000

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

$57,292

Profit (Cash Flow)

$12,632

Cap Rate

10.4%

Annual Revenue

$57,292

AirDNA projects $253/night at 62% occupancy ($57,292)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.6% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.6%

Cap Rate

10.36%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$36,345

Your adjusted annual income

$150,000 - $36,345 = $113,655

Taxes on $113,655 (30%)

$34,096

Your old tax bill

$45,000

Your new tax bill

$34,096

Estimated tax savings

$10,904

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