BNBCalc.com Investment Analysis Report of 6 W Branch Rd, Winhall, VT 05340, USA

4 bed • 4 bath • 12 guests • $849,000

BNB

Calc

Return Metrics

11.69% 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

11.69%

Cap Rate

9.86%

Return on Investment

22.86%

Annual Revenue

$173,652

AirDNA projects $1132/night at 42% occupancy ($173,651).

Revenue Percentile

Operating Expenses

Monthly Expenses

$7,493

Annual Expenses

$89,910

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,257

Property Insurance

$150

HOA

$110

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,447

Management & Platform Fees

$4,775

Platform Fee (i.e. Airbnb)

$434

Property Manager Fee

$4,341

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

$29,908

Deductible property tax

$9,339

Est. Depreciation Value

$407,019

Profit on this property

$83,741

Your total deduction

$362,524

So, your new taxable income is your previous income minus your total deduction ($150,000 - $362,524)

-$212,524

Your old tax bill

$45,000

Your new tax bill

-$63,757

Estimated tax savings

$108,757

6 W Branch Rd Winhall, Vermont, 05340

4 bed • 4 bath • 12 guests • $849,000

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

$173,652

Profit (Cash Flow)

$35,681

Cap Rate

9.9%

Annual Revenue

$173,652

AirDNA projects $1,132/night at 42% occupancy ($173,652)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.69% 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

11.69%

Cap Rate

9.86%

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

$29,908

Deductible property tax

$9,339

Your total deduction

$85,078

Your adjusted annual income

$150,000 - $85,078 = $64,922

Taxes on $64,922 (30%)

$19,477

Your old tax bill

$45,000

Your new tax bill

$19,477

Estimated tax savings

$25,523

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