BNBCalc.com Investment Analysis Report of 200 Shiloh Church Rd, Hickory, NC 28601, USA

3 bed • 2 bath • 7 guests • $235,000

BNB

Calc

Return Metrics

-12% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-12%

Cap Rate

3.54%

Return on Investment

2.95%

Annual Revenue

$25,311

AirDNA projects $324/night at 42% occupancy ($49,702).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,414

Annual Expenses

$16,970

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$911

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$211

Management & Platform Fees

$63

Platform Fee (i.e. Airbnb)

$63

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

$11,153

Deductible property tax

$2,327

Est. Depreciation Value

$113,673

Profit on this property

$8,341

Your total deduction

$118,811

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,811)

$31,189

Your old tax bill

$45,000

Your new tax bill

$9,357

Estimated tax savings

$35,643

200 Shiloh Church Rd

Hickory, North Carolina, 28601-7835

3 bed • 2 bath • 7 guests • $235,000

Annual Revenue

$25,311

Profit (Cash Flow)

-$7,511

Cap Rate

3.5%

Annual Revenue

$25,311

AirDNA projects $324/night at 42% occupancy ($49,702)

Occupancy Rate

Avg Daily Rate

Return Metrics

-12% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12%

Cap Rate

3.54%

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

$11,153

Deductible property tax

$2,327

Your total deduction

$41,307

Your adjusted annual income

$150,000 - $41,307 = $108,693

Taxes on $108,693 (30%)

$32,608

Your old tax bill

$45,000

Your new tax bill

$32,608

Estimated tax savings

$12,392

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