BNBCalc.com Investment Analysis Report of 60 Fernwood Dr, Lyndonville, VT 05851, USA

3 bed • 3 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

-1.31% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.31%

Cap Rate

6.41%

Return on Investment

14.49%

Annual Revenue

$45,203

AirDNA projects $182/night at 68% occupancy ($45,202).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,630

Annual Expenses

$19,556

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,077

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$377

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,826

Profit on this property

$25,646

Your total deduction

$187,124

So, your new taxable income is your previous income minus your total deduction ($150,000 - $187,124)

-$37,124

Your old tax bill

$45,000

Your new tax bill

-$11,137

Estimated tax savings

$56,137

60 Fernwood Dr Lyndon, Vermont, 05851

3 bed • 3 bath • 6 guests • $400,000

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

$45,203

Profit (Cash Flow)

-$1,330

Cap Rate

6.4%

Annual Revenue

$45,203

AirDNA projects $182/night at 68% occupancy ($45,203)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.31% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.31%

Cap Rate

6.41%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$57,764

Your adjusted annual income

$150,000 - $57,764 = $92,236

Taxes on $92,236 (30%)

$27,671

Your old tax bill

$45,000

Your new tax bill

$27,671

Estimated tax savings

$17,329

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