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

2 bed • 1 bath • 4 guests • $215,000

BNB

Calc

Return Metrics

42.65% 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

42.65%

Cap Rate

17.79%

Return on Investment

58.02%

Annual Revenue

$59,695

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,787

Annual Expenses

$21,440

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,197

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$497

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$10,204

Deductible property tax

$2,129

Est. Depreciation Value

$103,021

Profit on this property

$38,255

Your total deduction

$77,099

So, your new taxable income is your previous income minus your total deduction ($150,000 - $77,099)

$72,901

Your old tax bill

$45,000

Your new tax bill

$21,870

Estimated tax savings

$23,130

491 S Maple Rd Mount Jackson, Virginia, 22842

2 bed • 1 bath • 4 guests • $215,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$59,695

Profit (Cash Flow)

$23,759

Cap Rate

17.8%

Annual Revenue

$59,695

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

Occupancy Rate

Avg Daily Rate

Return Metrics

42.65% 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

42.65%

Cap Rate

17.79%

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

$10,204

Deductible property tax

$2,129

Your total deduction

$6,875

Your adjusted annual income

$150,000 - $6,875 = $143,125

Taxes on $143,125 (30%)

$42,938

Your old tax bill

$45,000

Your new tax bill

$42,938

Estimated tax savings

$2,062

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