BNBCalc.com Investment Analysis Report of 117 Selmar Wy, Sylva, NC 28779, USA

4 bed • 3.5 bath • 12 guests • $600,000

BNB

Calc

Return Metrics

10.09% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.09%

Cap Rate

9.07%

Return on Investment

27.4%

Annual Revenue

$77,140

AirDNA projects $384/night at 43% occupancy ($60,309).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,891

Annual Expenses

$22,688

Utilities

$545

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$200

Gas

$55

Other

$50

Maintenance

$1,153

Property Insurance

$150

HOA

$10

Landscaping

$50

Ongoing Repairs

$100

Supplies

$100

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$643

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

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

$28,477

Deductible property tax

$6,000

Est. Depreciation Value

$276,338

Profit on this property

$54,451

Your total deduction

$256,364

So, your new taxable income is your previous income minus your total deduction ($150,000 - $256,364)

-$106,364

Your old tax bill

$45,000

Your new tax bill

-$31,909

Estimated tax savings

$76,909

117 Selmar Wy Sylva, North Carolina, 28779

4 bed • 3.5 bath • 12 guests • $600,000

Annual Revenue

$77,140

Profit (Cash Flow)

$13,927

Cap Rate

9.1%

Annual Revenue

$77,140

AirDNA projects $384/night at 43% occupancy ($60,309)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.09% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.09%

Cap Rate

9.07%

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

$28,477

Deductible property tax

$6,000

Your total deduction

$68,204

Your adjusted annual income

$150,000 - $68,204 = $81,796

Taxes on $81,796 (30%)

$24,539

Your old tax bill

$45,000

Your new tax bill

$24,539

Estimated tax savings

$20,461

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