BNBCalc.com Investment Analysis Report of 116 Cowan St, Sylva, NC 28779, USA

6 bed • 4 bath • 12 guests • $385,000

BNB

Calc

Return Metrics

55.82% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

6.6%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

55.82%

Cap Rate

21.75%

Return on Investment

84.01%

Annual Revenue

$112,013

AirDNA projects $748/night at 41% occupancy ($112,013).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,353

Annual Expenses

$28,242

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,633

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$933

Management & Platform Fees

$280

Platform Fee (i.e. Airbnb)

$280

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

$18,272

Deductible property tax

$3,811

Est. Depreciation Value

$186,917

Profit on this property

$83,771

Your total deduction

$125,230

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,230)

$24,770

Your old tax bill

$45,000

Your new tax bill

$7,431

Estimated tax savings

$37,569

116 Cowan St

Sylva, North Carolina, 28779-3000

6 bed • 4 bath • 12 guests • $385,000

Andrew Gillespie

REALTOR®

Edit my contact card

Annual Revenue

$112,013

Profit (Cash Flow)

$57,803

Cap Rate

21.8%

Annual Revenue

$112,013

AirDNA projects $748/night at 41% occupancy ($112,013)

Occupancy Rate

Avg Daily Rate

Return Metrics

55.82% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

6.6%

Revenue Appreciation

0%

Cash on Cash Return

55.82%

Cap Rate

21.75%

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

$18,272

Deductible property tax

$3,811

Your total deduction

-$2,226

Your adjusted annual income

$150,000 - -$2,226 = $152,226

Taxes on $152,226 (30%)

$45,668

Your old tax bill

$45,000

Your new tax bill

$45,668

Estimated tax savings

-$668

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