BNBCalc.com Investment Analysis Report of 1949 Yellowbrick Rd, Fayetteville, NC 28314, USA

3 bed • 2 bath • 9 guests • $189,000

BNB

Calc

Return Metrics

22.83% 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

22.83%

Cap Rate

7.54%

Return on Investment

93.14%

Annual Revenue

$31,995

AirDNA projects $146/night at 56% occupancy ($29,862).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,478

Annual Expenses

$17,731

Utilities

$416

Internet + TV

$96

Water/Sewer

$70

Garbage

$0

Electric

$200

Gas

$0

Other

$50

Maintenance

$982

Property Insurance

$150

HOA

$15

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$267

Management & Platform Fees

$80

Platform Fee (i.e. Airbnb)

$80

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

$4,608

Deductible property tax

$2,079

Est. Depreciation Value

$92,487

Profit on this property

$14,264

Your total deduction

$84,910

So, your new taxable income is your previous income minus your total deduction ($150,000 - $84,910)

$65,090

Your old tax bill

$45,000

Your new tax bill

$19,527

Estimated tax savings

$25,473

1949 Yellowbrick Rd

Fayetteville, North Carolina, 28314-8482

3 bed • 2 bath • 9 guests • $189,000

Annual Revenue

$31,995

Profit (Cash Flow)

$3,236

Cap Rate

7.5%

Annual Revenue

$31,995

AirDNA projects $146/night at 56% occupancy ($29,862)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.83% 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

22.83%

Cap Rate

7.54%

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

$4,608

Deductible property tax

$2,079

Your total deduction

$21,831

Your adjusted annual income

$150,000 - $21,831 = $128,169

Taxes on $128,169 (30%)

$38,451

Your old tax bill

$45,000

Your new tax bill

$38,451

Estimated tax savings

$6,549

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