BNBCalc.com Investment Analysis Report of 1 Cedar Hill Dr, Biltmore Forest, NC 28803, USA

5 bed • 4.5 bath • 15 guests • $1,500,000

BNB

Calc

Return Metrics

14.05% 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

14.05%

Cap Rate

10.1%

Return on Investment

30.73%

Annual Revenue

$189,868

AirDNA projects $912/night at 57% occupancy ($189,868).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,197

Annual Expenses

$38,363

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,282

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,582

Management & Platform Fees

$475

Platform Fee (i.e. Airbnb)

$475

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$699,246

Profit on this property

$151,506

Your total deduction

$633,782

So, your new taxable income is your previous income minus your total deduction ($150,000 - $633,782)

-$483,782

Your old tax bill

$45,000

Your new tax bill

-$145,135

Estimated tax savings

$190,135

1 Cedar Hill Dr Biltmore Forest, North Carolina, 28803

5 bed • 4.5 bath • 15 guests • $1,500,000

Annual Revenue

$189,868

Profit (Cash Flow)

$50,322

Cap Rate

10.1%

Annual Revenue

$189,868

AirDNA projects $912/night at 57% occupancy ($189,868)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.05% 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

14.05%

Cap Rate

10.1%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$157,502

Your adjusted annual income

$150,000 - $157,502 = -$7,502

Taxes on -$7,502 (30%)

-$2,251

Your old tax bill

$45,000

Your new tax bill

-$2,251

Estimated tax savings

$47,251

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