BNBCalc.com Investment Analysis Report of 156 Sesame St, Waynesville, NC 28785, USA

4 bed • 4 bath • 10 guests • $595,000

BNB

Calc

Return Metrics

24.66% 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

24.66%

Cap Rate

12.55%

Return on Investment

41.24%

Annual Revenue

$101,896

AirDNA projects $481/night at 58% occupancy ($101,895).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,264

Annual Expenses

$27,166

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,549

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$849

Management & Platform Fees

$255

Platform Fee (i.e. Airbnb)

$255

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

$24,906

Deductible property tax

$6,545

Est. Depreciation Value

$281,076

Profit on this property

$74,729

Your total deduction

$237,797

So, your new taxable income is your previous income minus your total deduction ($150,000 - $237,797)

-$87,797

Your old tax bill

$45,000

Your new tax bill

-$26,339

Estimated tax savings

$71,339

156 Sesame St

Waynesville, North Carolina, 28785-9492

4 bed • 4 bath • 10 guests • $595,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$101,896

Profit (Cash Flow)

$36,473

Cap Rate

12.6%

Annual Revenue

$101,896

AirDNA projects $481/night at 58% occupancy ($101,896)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.66% 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

24.66%

Cap Rate

12.55%

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

$24,906

Deductible property tax

$6,545

Your total deduction

$46,277

Your adjusted annual income

$150,000 - $46,277 = $103,723

Taxes on $103,723 (30%)

$31,117

Your old tax bill

$45,000

Your new tax bill

$31,117

Estimated tax savings

$13,883

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