BNBCalc.com Investment Analysis Report of 1067 Hyco Hills Road, Semora, NC, USA

3 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Return Metrics

-3.2% 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

-3.2%

Cap Rate

5.96%

Return on Investment

13.1%

Annual Revenue

$56,836

AirDNA projects $273/night at 57% occupancy ($56,835).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,756

Annual Expenses

$21,069

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,174

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$474

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$281,778

Profit on this property

$35,767

Your total deduction

$280,428

So, your new taxable income is your previous income minus your total deduction ($150,000 - $280,428)

-$130,428

Your old tax bill

$45,000

Your new tax bill

-$39,128

Estimated tax savings

$84,128

1067 Hyco Hills Road Semora, North Carolina, 27343-9760

3 bed • 2 bath • 6 guests • $600,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$56,836

Profit (Cash Flow)

-$4,697

Cap Rate

6.0%

Annual Revenue

$56,836

AirDNA projects $273/night at 57% occupancy ($56,835).

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.2% 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

-3.2%

Cap Rate

5.96%

Return on Investment

13.1%

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 est deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$88,460

Your adjusted annual income

$150,000 - $88,460 = $61,540

Taxes on $61,540 (30%)

$18,462

Your old tax bill

$45,000

Your new tax bill

$18,462

Estimated tax savings

$26,538

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