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

4 bed • 4 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

34.93% 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

34.93%

Cap Rate

11.33%

Return on Investment

77.79%

Annual Revenue

$84,371

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,074

Annual Expenses

$24,888

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$703

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

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

$26,096

Deductible property tax

$5,250

Est. Depreciation Value

$248,836

Profit on this property

$59,483

Your total deduction

$220,699

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,699)

-$70,699

Your old tax bill

$45,000

Your new tax bill

-$21,210

Estimated tax savings

$66,210

186 Cottage Ln

Mars Hill, North Carolina, 28754

4 bed • 4 bath • 12 guests • $525,000

Annual Revenue

$84,371

Profit (Cash Flow)

$18,515

Cap Rate

11.3%

Annual Revenue

$84,371
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

34.93% 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

34.93%

Cap Rate

11.33%

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

$26,096

Deductible property tax

$5,250

Your total deduction

$51,131

Your adjusted annual income

$150,000 - $51,131 = $98,869

Taxes on $98,869 (30%)

$29,661

Your old tax bill

$45,000

Your new tax bill

$29,661

Estimated tax savings

$15,339

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