BNBCalc.com Investment Analysis Report of 584 Toms Knob Approach, Lost City, WV 26810, USA

2 bed • 1 bath • 6 guests • $290,000

BNB

Calc

Return Metrics

14.04% 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

14.04%

Cap Rate

10.68%

Return on Investment

29.53%

Annual Revenue

$51,346

AirDNA projects $213/night at 66% occupancy ($51,346).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,696

Annual Expenses

$20,355

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,128

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$428

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$14,879

Deductible property tax

$3,190

Est. Depreciation Value

$137,564

Profit on this property

$30,991

Your total deduction

$124,642

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,642)

$25,358

Your old tax bill

$45,000

Your new tax bill

$7,607

Estimated tax savings

$37,393

property-location

584 Toms Knob Approach Lost City, West Virginia, 26810

2 bed • 1 bath • 6 guests

Est. $1,391/mo

Agent

Inquire about this property

Contact Agent

$51,346

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.04%

Cap Rate

10.68%

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 est deduction will be...

Deductible mortgage interest

$14,879

Deductible property tax

$3,190

Your total deduction

$30,898

Your adjusted annual income

$150,000 - $30,898 = $119,102

Taxes on $119,102 (30%)

$35,731

Your old tax bill

$45,000

Your new tax bill

$35,731

Estimated tax savings

$9,269

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