BNBCalc.com Investment Analysis Report of 129 Indian Trail, Mooresville, NC 28117, USA

5 bed • 3 bath • 10 guests • $600,000

BNB

Calc

Return Metrics

55.45% 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

55.45%

Cap Rate

20.67%

Return on Investment

71.31%

Annual Revenue

$158,333

AirDNA projects $510/night at 85% occupancy ($158,333).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,855

Annual Expenses

$34,263

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,019

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,319

Management & Platform Fees

$396

Platform Fee (i.e. Airbnb)

$396

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

$5,940

Est. Depreciation Value

$284,498

Profit on this property

$124,070

Your total deduction

$194,845

So, your new taxable income is your previous income minus your total deduction ($150,000 - $194,845)

-$44,845

Your old tax bill

$45,000

Your new tax bill

-$13,454

Estimated tax savings

$58,454

129 Indian Trail

Mooresville, North Carolina, 28117-8967

5 bed • 3 bath • 10 guests • $600,000

Annual Revenue

$158,333

Profit (Cash Flow)

$83,606

Cap Rate

20.7%

Annual Revenue

$158,333

AirDNA projects $510/night at 85% occupancy ($158,333)

Occupancy Rate

Avg Daily Rate

Return Metrics

55.45% 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

55.45%

Cap Rate

20.67%

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

$5,940

Your total deduction

$973

Your adjusted annual income

$150,000 - $973 = $149,027

Taxes on $149,027 (30%)

$44,708

Your old tax bill

$45,000

Your new tax bill

$44,708

Estimated tax savings

$292

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