BNBCalc.com Investment Analysis Report of 182 Dockside Dr, Lake Lure, NC 28746, USA

3 bed • 3 bath • 12 guests • $1,150,000

BNB

Calc

Return Metrics

-9.25% 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

-9.25%

Cap Rate

4.54%

Return on Investment

7.5%

Annual Revenue

$75,825

AirDNA projects $346/night at 60% occupancy ($75,824).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,961

Annual Expenses

$23,537

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,332

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$632

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

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

$54,580

Deductible property tax

$11,385

Est. Depreciation Value

$535,249

Profit on this property

$52,287

Your total deduction

$548,926

So, your new taxable income is your previous income minus your total deduction ($150,000 - $548,926)

-$398,926

Your old tax bill

$45,000

Your new tax bill

-$119,678

Estimated tax savings

$164,678

182 Dockside Dr

Lake Lure, North Carolina, 28746-9023

3 bed • 3 bath • 12 guests • $1,150,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$75,825

Profit (Cash Flow)

-$25,281

Cap Rate

4.5%

Annual Revenue

$75,825

AirDNA projects $346/night at 60% occupancy ($75,825)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.25% 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

-9.25%

Cap Rate

4.54%

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

$54,580

Deductible property tax

$11,385

Your total deduction

$184,366

Your adjusted annual income

$150,000 - $184,366 = -$34,366

Taxes on -$34,366 (30%)

-$10,310

Your old tax bill

$45,000

Your new tax bill

-$10,310

Estimated tax savings

$55,310

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