BNBCalc.com Investment Analysis Report of 102 Kens Rock Road, Lake Lure, NC, USA

3 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

48.51% 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

48.51%

Cap Rate

14.75%

Return on Investment

74.47%

Annual Revenue

$68,111

AirDNA projects $333/night at 56% occupancy ($68,110).

User selected values for this report: 56.00000000000001% occupancy rate, $333 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,373

Annual Expenses

$16,474

Utilities

$235

Internet + TV

$70

Water/Sewer

$0

Garbage

$50

Electric

$115

Gas

$0

Other

$0

Maintenance

$968

Property Insurance

$150

HOA

$0

Landscaping

$50

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$568

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$20,266

Deductible property tax

$1,548

Est. Depreciation Value

$115,937

Profit on this property

$51,636

Your total deduction

$86,115

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,115)

$63,885

Your old tax bill

$45,000

Your new tax bill

$19,166

Estimated tax savings

$25,834

property-location

102 Kens Rock Rd Lake Lure, North Carolina, 28746

3 bed • 2 bath • 8 guests

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$68,111

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.51%

Cap Rate

14.75%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$20,266

Deductible property tax

$1,548

Your total deduction

$8,037

Your adjusted annual income

$150,000 - $8,037 = $141,963

Taxes on $141,963 (30%)

$42,589

Your old tax bill

$45,000

Your new tax bill

$42,589

Estimated tax savings

$2,411

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