BNBCalc.com Investment Analysis Report of 212 W Woodlawn Rd, Charlotte, NC 28217, USA

3 bed • 2.5 bath • 5 guests • $1

BNB

Calc

Return Metrics

254.82% 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

254.82%

Cap Rate

2,197,928.3%

Return on Investment

254.82%

Annual Revenue

$40,988

AirDNA projects $181/night at 62% occupancy ($40,987).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,584

Annual Expenses

$19,008

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$0

Deductible property tax

$0

Est. Depreciation Value

$5,520

Profit on this property

$21,979

Your total deduction

-$16,459

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$16,459)

$166,459

Your old tax bill

$45,000

Your new tax bill

$49,938

Estimated tax savings

-$4,938

212 W Woodlawn Rd Charlotte, North Carolina, 28217-2153

3 bed • 2.5 bath • 5 guests • $1

Annual Revenue

$40,988

Profit (Cash Flow)

$21,979

Cap Rate

2197928.3%

Annual Revenue

$40,988

AirDNA projects $181/night at 62% occupancy ($40,988)

Occupancy Rate

Avg Daily Rate

Return Metrics

254.82% 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

254.82%

Cap Rate

2,197,928.3%

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

$0

Deductible property tax

$0

Your total deduction

-$20,323

Your adjusted annual income

$150,000 - -$20,323 = $170,323

Taxes on $170,323 (30%)

$51,097

Your old tax bill

$45,000

Your new tax bill

$51,097

Estimated tax savings

-$6,097

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