BNBCalc.com Investment Analysis Report of 325 St George Ln, Semora, NC 27343, USA

2 bed • 2 bath • 4 guests • $800,000

BNB

Calc

Return Metrics

-9.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.57%

Cap Rate

4.46%

Return on Investment

7.15%

Annual Revenue

$56,788

AirDNA projects $299/night at 52% occupancy ($56,788).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,755

Annual Expenses

$21,062

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,173

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$473

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$372,611

Profit on this property

$35,726

Your total deduction

$382,774

So, your new taxable income is your previous income minus your total deduction ($150,000 - $382,774)

-$232,774

Your old tax bill

$45,000

Your new tax bill

-$69,832

Estimated tax savings

$114,832

325 St George Ln Semora, North Carolina, 27343

2 bed • 2 bath • 4 guests • $800,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$56,788

Profit (Cash Flow)

-$18,238

Cap Rate

4.5%

Annual Revenue

$56,788

AirDNA projects $299/night at 52% occupancy ($56,788).

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.57%

Cap Rate

4.46%

Return on Investment

7.15%

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 est deduction will be...

Deductible mortgage interest

$37,969

Deductible property tax

$7,920

Your total deduction

$128,982

Your adjusted annual income

$150,000 - $128,982 = $21,018

Taxes on $21,018 (30%)

$6,305

Your old tax bill

$45,000

Your new tax bill

$6,305

Estimated tax savings

$38,695

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 recomend LearnLikeACPA.com