BNBCalc.com Investment Analysis Report of 2323 Central Ave, Charlotte, NC 28205, USA

3 bed • 4 bath • 8 guests • $403,000

BNB

Calc

Return Metrics

-1.93% 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

-1.93%

Cap Rate

6.25%

Return on Investment

13.84%

Annual Revenue

$44,699

AirDNA projects $211/night at 58% occupancy ($44,698).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,624

Annual Expenses

$19,491

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,072

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$372

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$19,127

Deductible property tax

$3,990

Est. Depreciation Value

$191,367

Profit on this property

$25,208

Your total deduction

$189,276

So, your new taxable income is your previous income minus your total deduction ($150,000 - $189,276)

-$39,276

Your old tax bill

$45,000

Your new tax bill

-$11,783

Estimated tax savings

$56,783

2323 Central Ave

Charlotte, North Carolina, 28205

3 bed • 4 bath • 8 guests • $403,000

Annual Revenue

$44,699

Profit (Cash Flow)

-$1,972

Cap Rate

6.3%

Annual Revenue

$44,699

AirDNA projects $211/night at 58% occupancy ($44,699)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.93% 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

-1.93%

Cap Rate

6.25%

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

$19,127

Deductible property tax

$3,990

Your total deduction

$58,863

Your adjusted annual income

$150,000 - $58,863 = $91,137

Taxes on $91,137 (30%)

$27,341

Your old tax bill

$45,000

Your new tax bill

$27,341

Estimated tax savings

$17,659

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