BNBCalc.com Investment Analysis Report of 1030 Ivy Ln, Cary, NC 27511, USA

4 bed • 2 bath • 10 guests • $525,000

BNB

Calc

Return Metrics

-5.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.3%

Cap Rate

5.42%

Return on Investment

10.62%

Annual Revenue

$48,431

AirDNA projects $195/night at 68% occupancy ($48,431).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,665

Annual Expenses

$19,976

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,104

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$404

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$248,516

Profit on this property

$28,455

Your total deduction

$250,175

So, your new taxable income is your previous income minus your total deduction ($150,000 - $250,175)

-$100,175

Your old tax bill

$45,000

Your new tax bill

-$30,053

Estimated tax savings

$75,053

1030 Ivy Ln Cary, North Carolina, 27511-4754

4 bed • 2 bath • 10 guests • $525,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$48,431

Profit (Cash Flow)

-$6,957

Cap Rate

5.4%

Annual Revenue

$48,431

AirDNA projects $195/night at 68% occupancy ($48,431).

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.3%

Cap Rate

5.42%

Return on Investment

10.62%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$80,831

Your adjusted annual income

$150,000 - $80,831 = $69,169

Taxes on $69,169 (30%)

$20,751

Your old tax bill

$45,000

Your new tax bill

$20,751

Estimated tax savings

$24,249

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