BNBCalc.com Investment Analysis Report of Springs Dr, Virginia 24328, USA

2 bed • 2.5 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

2.12% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.12%

Cap Rate

7.27%

Return on Investment

17.92%

Annual Revenue

$40,827

AirDNA projects $162/night at 69% occupancy ($40,826).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,582

Annual Expenses

$18,988

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,040

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$340

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,409

Profit on this property

$21,839

Your total deduction

$137,778

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,778)

$12,222

Your old tax bill

$45,000

Your new tax bill

$3,667

Estimated tax savings

$41,333

Springs Dr Virginia, 24328

2 bed • 2.5 bath • 6 guests • $300,000

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

$40,827

Profit (Cash Flow)

$1,607

Cap Rate

7.3%

Annual Revenue

$40,827

AirDNA projects $162/night at 69% occupancy ($40,827)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.12% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.12%

Cap Rate

7.27%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$40,730

Your adjusted annual income

$150,000 - $40,730 = $109,270

Taxes on $109,270 (30%)

$32,781

Your old tax bill

$45,000

Your new tax bill

$32,781

Estimated tax savings

$12,219

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