BNBCalc.com Investment Analysis Report of 250 Whitetail Ln, Leasburg, NC 27291, USA

5 bed • 3 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

7.88% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

7.88%

Cap Rate

8.68%

Return on Investment

24.07%

Annual Revenue

$95,581

AirDNA projects $429/night at 61% occupancy ($95,580).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,175

Annual Expenses

$26,105

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,497

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$797

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$376,611

Profit on this property

$69,475

Your total deduction

$353,025

So, your new taxable income is your previous income minus your total deduction ($150,000 - $353,025)

-$203,025

Your old tax bill

$45,000

Your new tax bill

-$60,907

Estimated tax savings

$105,907

250 Whitetail Ln Leasburg, North Carolina, 27291-9050

5 bed • 3 bath • 12 guests • $800,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$95,581

Profit (Cash Flow)

$15,511

Cap Rate

8.7%

Annual Revenue

$95,581

AirDNA projects $429/night at 61% occupancy ($95,581)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.88% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.88%

Cap Rate

8.68%

Return on Investment

24.07%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$96,433

Your adjusted annual income

$150,000 - $96,433 = $53,567

Taxes on $53,567 (30%)

$16,070

Your old tax bill

$45,000

Your new tax bill

$16,070

Estimated tax savings

$28,930

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