BNBCalc.com Investment Analysis Report of 117 Chinkapin Ridge Rd, Banner Elk, NC 28604, USA

4 bed • 4 bath • 16 guests • $700,000

BNB

Calc

Return Metrics

65.04% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

65.04%

Cap Rate

13.16%

Return on Investment

115.76%

Annual Revenue

$116,422

AirDNA projects $383/night at 47% occupancy ($65,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,021

Annual Expenses

$24,255

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,270

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$970

Management & Platform Fees

$291

Platform Fee (i.e. Airbnb)

$291

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

$39,452

Deductible property tax

$6,930

Est. Depreciation Value

$323,355

Profit on this property

$92,167

Your total deduction

$277,570

So, your new taxable income is your previous income minus your total deduction ($150,000 - $277,570)

-$127,570

Your old tax bill

$45,000

Your new tax bill

-$38,271

Estimated tax savings

$83,271

117 Chinkapin Ridge Rd

Banner Elk, North Carolina, 28604-8442

4 bed • 4 bath • 16 guests • $700,000

Annual Revenue

$116,422

Profit (Cash Flow)

$37,399

Cap Rate

13.2%

Annual Revenue

$116,422

AirDNA projects $383/night at 47% occupancy ($65,748)

Occupancy Rate

Avg Daily Rate

Return Metrics

65.04% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

65.04%

Cap Rate

13.16%

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

$39,452

Deductible property tax

$6,930

Your total deduction

$57,378

Your adjusted annual income

$150,000 - $57,378 = $92,622

Taxes on $92,622 (30%)

$27,787

Your old tax bill

$45,000

Your new tax bill

$27,787

Estimated tax savings

$17,213

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