BNBCalc.com Investment Analysis Report of 2227 Metcalf Dr, Sherrills Ford, NC 28673, USA

4 bed • 4.5 bath • 12 guests • $1,300,000

BNB

Calc

Return Metrics

8.87% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.87%

Cap Rate

8.86%

Return on Investment

25.56%

Annual Revenue

$148,417

AirDNA projects $645/night at 63% occupancy ($148,416).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,768

Annual Expenses

$33,214

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,937

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,237

Management & Platform Fees

$371

Platform Fee (i.e. Airbnb)

$371

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

$61,699

Deductible property tax

$12,870

Est. Depreciation Value

$605,853

Profit on this property

$115,203

Your total deduction

$565,220

So, your new taxable income is your previous income minus your total deduction ($150,000 - $565,220)

-$415,220

Your old tax bill

$45,000

Your new tax bill

-$124,566

Estimated tax savings

$169,566

2227 Metcalf Dr

Sherrills Ford, North Carolina, 28673-3001

4 bed • 4.5 bath • 12 guests • $1,300,000

Annual Revenue

$148,417

Profit (Cash Flow)

$27,519

Cap Rate

8.9%

Annual Revenue

$148,417

AirDNA projects $645/night at 63% occupancy ($148,417)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.87% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.87%

Cap Rate

8.86%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$152,556

Your adjusted annual income

$150,000 - $152,556 = -$2,556

Taxes on -$2,556 (30%)

-$767

Your old tax bill

$45,000

Your new tax bill

-$767

Estimated tax savings

$45,767

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