BNBCalc.com Investment Analysis Report of 491 S Maple Rd, Mt Jackson, VA 22842, USA

2 bed • 1 bath • 6 guests • $215,000

BNB

Calc

Return Metrics

53.01% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

53.01%

Cap Rate

15.68%

Return on Investment

79.95%

Annual Revenue

$41,455

AirDNA projects $227/night at 72% occupancy ($59,695).

Revenue Percentile

Operating Expenses

Monthly Expenses

$645

Annual Expenses

$7,741

Utilities

$175

Internet + TV

$50

Water/Sewer

Garbage

Electric

$75

Gas

Other

$50

Maintenance

$366

Property Insurance

$21

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

$345

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

Property Manager Fee

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

$13,477

Deductible property tax

$720

Est. Depreciation Value

$101,101

Profit on this property

$33,714

Your total deduction

$81,585

So, your new taxable income is your previous income minus your total deduction ($150,000 - $81,585)

$68,415

Your old tax bill

$45,000

Your new tax bill

$20,525

Estimated tax savings

$24,475

491 S Maple Rd Mount Jackson, Virginia, 22842

2 bed • 1 bath • 6 guests • $215,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$41,455

Profit (Cash Flow)

$16,542

Cap Rate

15.7%

Annual Revenue

$41,455

AirDNA projects $227/night at 72% occupancy ($59,695)

Occupancy Rate

Avg Daily Rate

Return Metrics

53.01% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

53.01%

Cap Rate

15.68%

Return on Investment

79.95%

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

$13,477

Deductible property tax

$720

Your total deduction

$12,705

Your adjusted annual income

$150,000 - $12,705 = $137,295

Taxes on $137,295 (30%)

$41,189

Your old tax bill

$45,000

Your new tax bill

$41,189

Estimated tax savings

$3,811

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