BNBCalc.com Investment Analysis Report of 4020 Tuffy Ln, Charlotte, NC 28278, USA

3 bed • 3 bath • 10 guests • $700,000

BNB

Calc

Return Metrics

10.09% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.09%

Cap Rate

9.19%

Return on Investment

26.51%

Annual Revenue

$89,675

AirDNA projects $372/night at 66% occupancy ($89,674).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,111

Annual Expenses

$25,338

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,447

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$747

Management & Platform Fees

$224

Platform Fee (i.e. Airbnb)

$224

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$327,995

Profit on this property

$64,337

Your total deduction

$303,811

So, your new taxable income is your previous income minus your total deduction ($150,000 - $303,811)

-$153,811

Your old tax bill

$45,000

Your new tax bill

-$46,143

Estimated tax savings

$91,143

4020 Tuffy Ln

Charlotte, North Carolina, 28278-9700

3 bed • 3 bath • 10 guests • $700,000

Annual Revenue

$89,675

Profit (Cash Flow)

$17,129

Cap Rate

9.2%

Annual Revenue

$89,675

AirDNA projects $372/night at 66% occupancy ($89,675)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.09% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.09%

Cap Rate

9.19%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$80,371

Your adjusted annual income

$150,000 - $80,371 = $69,629

Taxes on $69,629 (30%)

$20,889

Your old tax bill

$45,000

Your new tax bill

$20,889

Estimated tax savings

$24,111

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