BNBCalc.com Investment Analysis Report of 20 Oak Hill Rd, Candler, NC 28715, USA

3 bed • 2.5 bath • 8 guests • $414,900

BNB

Calc

Return Metrics

21.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

4.8%

Revenue Appreciation Assumption:

Cash on Cash Return

21.4%

Cap Rate

10.77%

Return on Investment

61.57%

Annual Revenue

$63,918

AirDNA projects $243/night at 50% occupancy ($44,377).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,601

Annual Expenses

$19,218

Utilities

$275

Internet + TV

$80

Water/Sewer

$50

Garbage

$30

Electric

$115

Gas

Other

Maintenance

$1,183

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$533

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$19,538

Deductible property tax

$4,564

Est. Depreciation Value

$196,608

Profit on this property

$44,700

Your total deduction

$176,010

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,010)

-$26,010

Your old tax bill

$45,000

Your new tax bill

-$7,803

Estimated tax savings

$52,803

20 Oak Hill Rd

Candler, North Carolina, 28715

3 bed • 2.5 bath • 8 guests • $414,900

NC STR Expert at Savvy STR Agents

Edit my contact card

Annual Revenue

$63,918

Profit (Cash Flow)

$13,392

Cap Rate

10.8%

Annual Revenue

$63,918

AirDNA projects $243/night at 50% occupancy ($44,377)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

4.8%

Revenue Appreciation

Cash on Cash Return

21.4%

Cap Rate

10.77%

Return on Investment

61.57%

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

$19,538

Deductible property tax

$4,564

Your total deduction

$42,033

Your adjusted annual income

$150,000 - $42,033 = $107,967

Taxes on $107,967 (30%)

$32,390

Your old tax bill

$45,000

Your new tax bill

$32,390

Estimated tax savings

$12,610

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