BNBCalc.com Investment Analysis Report of 104 Chapel Rd, Black Mountain, NC 28711, USA

5 bed • 2 bath • 14 guests • $799,000

BNB

Calc

Return Metrics

13.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.8%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.06%

Cap Rate

8.87%

Return on Investment

29.34%

Annual Revenue

$103,656

AirDNA projects $473/night at 63% occupancy ($108,839).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,730

Annual Expenses

$32,763

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$750

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$50

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,520

Platform Fee (i.e. Airbnb)

$259

Property Manager Fee

$1,261

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

$33,445

Deductible property tax

$3,196

Est. Depreciation Value

$375,991

Profit on this property

$70,893

Your total deduction

$341,739

So, your new taxable income is your previous income minus your total deduction ($150,000 - $341,739)

-$191,739

Your old tax bill

$45,000

Your new tax bill

-$57,522

Estimated tax savings

$102,522

104 Chapel Rd

Black Mountain, North Carolina, 28711-2608

5 bed • 2 bath • 14 guests • $799,000

Annual Revenue

$103,656

Profit (Cash Flow)

$25,113

Cap Rate

8.9%

Annual Revenue

$103,656

AirDNA projects $473/night at 63% occupancy ($108,839)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.8%

Revenue Appreciation

0%

Cash on Cash Return

13.06%

Cap Rate

8.87%

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

$33,445

Deductible property tax

$3,196

Your total deduction

$85,572

Your adjusted annual income

$150,000 - $85,572 = $64,428

Taxes on $64,428 (30%)

$19,328

Your old tax bill

$45,000

Your new tax bill

$19,328

Estimated tax savings

$25,672

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