BNBCalc.com Investment Analysis Report of 126 Bee Tree Ln, Murphy, NC 28906, USA

2 bed • 2 bath • 6 guests • $349,000

BNB

Calc

Return Metrics

-7.23% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-7.23%

Cap Rate

4.94%

Return on Investment

8.77%

Annual Revenue

$35,553

AirDNA projects $157/night at 62% occupancy ($35,552).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,525

Annual Expenses

$18,302

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$996

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$296

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$164,897

Profit on this property

$17,251

Your total deduction

$167,665

So, your new taxable income is your previous income minus your total deduction ($150,000 - $167,665)

-$17,665

Your old tax bill

$45,000

Your new tax bill

-$5,299

Estimated tax savings

$50,299

126 Bee Tree Ln Murphy, North Carolina, 28906

2 bed • 2 bath • 6 guests • $349,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$35,553

Profit (Cash Flow)

-$6,281

Cap Rate

4.9%

Annual Revenue

$35,553

AirDNA projects $157/night at 62% occupancy ($35,553)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.23% 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

-7.23%

Cap Rate

4.94%

Return on Investment

8.77%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$55,306

Your adjusted annual income

$150,000 - $55,306 = $94,694

Taxes on $94,694 (30%)

$28,408

Your old tax bill

$45,000

Your new tax bill

$28,408

Estimated tax savings

$16,592

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