BNBCalc.com Investment Analysis Report of 724 N Maple Rd, Mt Jackson, VA 22842, USA

3 bed • 2 bath • 8 guests • $375,000

BNB

Calc

Return Metrics

-1.02% 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

-1.02%

Cap Rate

6.48%

Return on Investment

14.73%

Annual Revenue

$57,752

AirDNA projects $236/night at 67% occupancy ($57,752).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,786

Annual Expenses

$33,431

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$1,165

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

$1,020

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$178,152

Profit on this property

$24,321

Your total deduction

$175,341

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,341)

-$25,341

Your old tax bill

$45,000

Your new tax bill

-$7,602

Estimated tax savings

$52,602

property-location

724 N Maple Rd Mount Jackson, Virginia, 22842

3 bed • 2 bath • 8 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

$57,752

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.02%

Cap Rate

6.48%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$53,933

Your adjusted annual income

$150,000 - $53,933 = $96,067

Taxes on $96,067 (30%)

$28,820

Your old tax bill

$45,000

Your new tax bill

$28,820

Estimated tax savings

$16,180

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