BNBCalc.com Investment Analysis Report of 37 Poplar Dr, Rosman, NC 28772, USA

2 bed • 2 bath • 8 guests • $527,000

BNB

Calc

Return Metrics

19.14% 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

19.14%

Cap Rate

8.62%

Return on Investment

48.67%

Annual Revenue

$83,093

AirDNA projects $221/night at 81% occupancy ($65,382).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,138

Annual Expenses

$37,661

Utilities

$765

Internet + TV

$200

Water/Sewer

$0

Garbage

$210

Electric

$250

Gas

$55

Other

$50

Maintenance

$760

Property Insurance

$150

HOA

$0

Landscaping

$210

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,613

Platform Fee (i.e. Airbnb)

$208

Property Manager Fee

$1,406

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

$19,673

Deductible property tax

$0

Est. Depreciation Value

$246,877

Profit on this property

$45,432

Your total deduction

$221,118

So, your new taxable income is your previous income minus your total deduction ($150,000 - $221,118)

-$71,118

Your old tax bill

$45,000

Your new tax bill

-$21,335

Estimated tax savings

$66,335

37 Poplar Dr

Rosman, North Carolina, 28772

2 bed • 2 bath • 8 guests • $527,000

Annual Revenue

$83,093

Profit (Cash Flow)

$15,372

Cap Rate

8.6%

Annual Revenue

$83,093

AirDNA projects $221/night at 81% occupancy ($65,382)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.14% 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

19.14%

Cap Rate

8.62%

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

$19,673

Deductible property tax

$0

Your total deduction

$52,939

Your adjusted annual income

$150,000 - $52,939 = $97,061

Taxes on $97,061 (30%)

$29,118

Your old tax bill

$45,000

Your new tax bill

$29,118

Estimated tax savings

$15,882

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