BNBCalc.com Investment Analysis Report of 158 Pearson Cir, Lake Lure, NC 28746, USA

4 bed • 3 bath • 14 guests • $555,000

BNB

Calc

Return Metrics

25.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.35%

Cap Rate

13.85%

Return on Investment

40.59%

Annual Revenue

$104,095

AirDNA projects $342/night at 61% occupancy ($76,197).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,268

Annual Expenses

$27,212

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,567

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$867

Management & Platform Fees

$260

Platform Fee (i.e. Airbnb)

$260

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

$31,103

Deductible property tax

$6,105

Est. Depreciation Value

$262,493

Profit on this property

$76,882

Your total deduction

$222,819

So, your new taxable income is your previous income minus your total deduction ($150,000 - $222,819)

-$72,819

Your old tax bill

$45,000

Your new tax bill

-$21,846

Estimated tax savings

$66,846

158 Pearson Cir Lake Lure, North Carolina, 28746-9846

4 bed • 3 bath • 14 guests • $555,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$104,095

Profit (Cash Flow)

$35,086

Cap Rate

13.9%

Annual Revenue

$104,095

AirDNA projects $342/night at 61% occupancy ($76,197).

Occupancy Rate

Avg Daily Rate

Return Metrics

25.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.35%

Cap Rate

13.85%

Return on Investment

40.59%

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 est deduction will be...

Deductible mortgage interest

$31,103

Deductible property tax

$6,105

Your total deduction

$43,955

Your adjusted annual income

$150,000 - $43,955 = $106,045

Taxes on $106,045 (30%)

$31,813

Your old tax bill

$45,000

Your new tax bill

$31,813

Estimated tax savings

$13,187

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 recomend LearnLikeACPA.com