BNBCalc.com Investment Analysis Report of 321 Memory Ln, Cullowhee, NC 28723, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

17.48% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.48%

Cap Rate

11.21%

Return on Investment

33.03%

Annual Revenue

$47,964

AirDNA projects $268/night at 49% occupancy ($47,963).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,660

Annual Expenses

$19,915

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,100

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$400

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$119,301

Profit on this property

$28,049

Your total deduction

$105,593

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,593)

$44,407

Your old tax bill

$45,000

Your new tax bill

$13,322

Estimated tax savings

$31,678

321 Memory Ln Cullowhee, North Carolina, 28723-8774

2 bed • 2 bath • 6 guests • $250,000

Annual Revenue

$47,964

Profit (Cash Flow)

$11,189

Cap Rate

11.2%

Annual Revenue

$47,964

AirDNA projects $268/night at 49% occupancy ($47,964)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.48% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.48%

Cap Rate

11.21%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$24,281

Your adjusted annual income

$150,000 - $24,281 = $125,719

Taxes on $125,719 (30%)

$37,716

Your old tax bill

$45,000

Your new tax bill

$37,716

Estimated tax savings

$7,284

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