BNBCalc.com Investment Analysis Report of 186 Cottage Ln, Mars Hill, NC 28754, USA

5 bed • 4 bath • 12 guests • $524,900

BNB

Calc

Return Metrics

41.03% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

41.03%

Cap Rate

12.73%

Return on Investment

70.44%

Annual Revenue

$89,485

AirDNA projects $413/night at 52% occupancy ($78,439).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,886

Annual Expenses

$22,628

Utilities

$370

Internet + TV

$80

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

Maintenance

$1,516

Property Insurance

$150

HOA

$120

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$746

Management & Platform Fees

Platform Fee (i.e. Airbnb)

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

$24,718

Deductible property tax

$1,837

Est. Depreciation Value

$250,070

Profit on this property

$66,856

Your total deduction

$209,769

So, your new taxable income is your previous income minus your total deduction ($150,000 - $209,769)

-$59,769

Your old tax bill

$45,000

Your new tax bill

-$17,931

Estimated tax savings

$62,931

186 Cottage Ln

Mars Hill, North Carolina, 28754

5 bed • 4 bath • 12 guests • $524,900

NC STR Expert at Savvy STR Agents

Edit my contact card

Annual Revenue

$89,485

Profit (Cash Flow)

$31,180

Cap Rate

12.7%

Annual Revenue

$89,485

AirDNA projects $413/night at 52% occupancy ($78,440)

Occupancy Rate

Avg Daily Rate

Return Metrics

41.03% 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

41.03%

Cap Rate

12.73%

Return on Investment

70.44%

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

$24,718

Deductible property tax

$1,837

Your total deduction

$39,336

Your adjusted annual income

$150,000 - $39,336 = $110,664

Taxes on $110,664 (30%)

$33,199

Your old tax bill

$45,000

Your new tax bill

$33,199

Estimated tax savings

$11,801

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