BNBCalc.com Investment Analysis Report of 174 Cottontail Trail, Maggie Valley, NC 28751, USA

2 bed • 2 bath • 6 guests • $405,000

BNB

Calc

Return Metrics

-9.75% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.75%

Cap Rate

6.03%

Return on Investment

18.35%

Annual Revenue

$44,114

AirDNA projects $183/night at 66% occupancy ($44,114).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,638

Annual Expenses

$19,655

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$21,624

Deductible property tax

$4,009

Est. Depreciation Value

$190,688

Profit on this property

$24,459

Your total deduction

$191,863

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,863)

-$41,863

Your old tax bill

$45,000

Your new tax bill

-$12,559

Estimated tax savings

$57,559

174 Cottontail Trail

Maggie Valley, North Carolina, 28751-6113

2 bed • 2 bath • 6 guests • $405,000

Annual Revenue

$44,114

Profit (Cash Flow)

-$5,769

Cap Rate

6.0%

Annual Revenue

$44,114

AirDNA projects $183/night at 66% occupancy ($44,114)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.75% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.75%

Cap Rate

6.03%

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

$21,624

Deductible property tax

$4,009

Your total deduction

$61,943

Your adjusted annual income

$150,000 - $61,943 = $88,057

Taxes on $88,057 (30%)

$26,417

Your old tax bill

$45,000

Your new tax bill

$26,417

Estimated tax savings

$18,583

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