BNBCalc.com Investment Analysis Report of 71-20 Fish Bay Lane, Fish Bay, St. John, USVI

4 bed • 5 bath • 14 guests • $2,100,000

BNB

Calc

Return Metrics

32.54% 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

32.54%

Cap Rate

14.4%

Return on Investment

49.46%

Annual Revenue

$363,425

AirDNA projects $1118/night at 89% occupancy ($363,425).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,077

Annual Expenses

$60,925

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,729

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$3,029

Management & Platform Fees

$909

Platform Fee (i.e. Airbnb)

$909

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

$99,668

Deductible property tax

$20,790

Est. Depreciation Value

$974,385

Profit on this property

$302,500

Your total deduction

$792,343

So, your new taxable income is your previous income minus your total deduction ($150,000 - $792,343)

-$642,343

Your old tax bill

$45,000

Your new tax bill

-$192,703

Estimated tax savings

$237,703

71-20 Fish Bay Lane Cruz Bay, St. John, 00830

4 bed • 5 bath • 14 guests • $2,100,000

Edit my contact card

Annual Revenue

$363,425

Profit (Cash Flow)

$160,852

Cap Rate

14.4%

Annual Revenue

$363,425

AirDNA projects $1,118/night at 89% occupancy ($363,425)

Occupancy Rate

Avg Daily Rate

Return Metrics

32.54% 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

32.54%

Cap Rate

14.4%

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

$99,668

Deductible property tax

$20,790

Your total deduction

$128,743

Your adjusted annual income

$150,000 - $128,743 = $21,257

Taxes on $21,257 (30%)

$6,377

Your old tax bill

$45,000

Your new tax bill

$6,377

Estimated tax savings

$38,623

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