BNBCalc.com Investment Analysis Report of 195 Grandview Mesa Rd, Whittier, NC 28789, USA

5 bed • 2 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

32.32% 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

32.32%

Cap Rate

11.52%

Return on Investment

59.98%

Annual Revenue

$66,219

AirDNA projects $352/night at 46% occupancy ($59,140).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,196

Annual Expenses

$14,356

Utilities

$420

Internet + TV

$80

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$776

Property Insurance

$120

HOA

Landscaping

$50

Ongoing Repairs

$100

Supplies

$100

Software

$25

Pest Control

$20

Permits

Other

Cleaning Cost

$361

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

$24,068

Deductible property tax

$1,125

Est. Depreciation Value

$216,854

Profit on this property

$51,863

Your total deduction

$190,184

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,184)

-$40,184

Your old tax bill

$45,000

Your new tax bill

-$12,055

Estimated tax savings

$57,055

195 Grandview Mesa Rd

Whittier, North Carolina, 28789

5 bed • 2 bath • 10 guests • $450,000

NC STR Expert at Savvy STR Agents

Edit my contact card

Annual Revenue

$66,219

Profit (Cash Flow)

$21,575

Cap Rate

11.5%

Annual Revenue

$66,219

AirDNA projects $352/night at 46% occupancy ($59,140)

Occupancy Rate

Avg Daily Rate

Return Metrics

32.32% 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

32.32%

Cap Rate

11.52%

Return on Investment

59.98%

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

$24,068

Deductible property tax

$1,125

Your total deduction

$42,344

Your adjusted annual income

$150,000 - $42,344 = $107,656

Taxes on $107,656 (30%)

$32,297

Your old tax bill

$45,000

Your new tax bill

$32,297

Estimated tax savings

$12,703

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