BNBCalc.com Investment Analysis Report of 102 Sugar Ski Dr, Sugar Mountain, NC 28604, USA

2 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

8.32% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.32%

Cap Rate

8.83%

Return on Investment

24.14%

Annual Revenue

$46,203

AirDNA projects $180/night at 56% occupancy ($36,816).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,686

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,085

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$142,329

Profit on this property

$26,517

Your total deduction

$133,021

So, your new taxable income is your previous income minus your total deduction ($150,000 - $133,021)

$16,979

Your old tax bill

$45,000

Your new tax bill

$5,094

Estimated tax savings

$39,906

property-location

102 Sugar Ski Dr Sugar Mountain, North Carolina, 28604

2 bed • 2 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

Annual Revenue

$46,203

Profit (Cash Flow)

$6,285

Cap Rate

8.8%

Annual Revenue

$46,203

AirDNA projects $180/night at 56% occupancy ($36,816).

Occupancy Rate

Avg Daily Rate

Return Metrics

8.32% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.32%

Cap Rate

8.83%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$36,029

Your adjusted annual income

$150,000 - $36,029 = $113,971

Taxes on $113,971 (30%)

$34,191

Your old tax bill

$45,000

Your new tax bill

$34,191

Estimated tax savings

$10,809

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 recomend LearnLikeACPA.com