BNBCalc.com Investment Analysis Report of 403 Mooreland Dr NE, Conover, NC 28613, USA

3 bed • 2 bath • 6 guests • $320,000

BNB

Calc

Return Metrics

-2.34% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.34%

Cap Rate

6.13%

Return on Investment

13.17%

Annual Revenue

$38,307

AirDNA projects $152/night at 69% occupancy ($38,306).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,555

Annual Expenses

$18,660

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,019

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$319

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$152,821

Profit on this property

$19,647

Your total deduction

$151,529

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,529)

-$1,529

Your old tax bill

$45,000

Your new tax bill

-$459

Estimated tax savings

$45,459

403 Mooreland Dr NE

Conover, North Carolina, 28613-8672

3 bed • 2 bath • 6 guests • $320,000

Annual Revenue

$38,307

Profit (Cash Flow)

-$1,929

Cap Rate

6.1%

Annual Revenue

$38,307

AirDNA projects $152/night at 69% occupancy ($38,307)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.34% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.34%

Cap Rate

6.13%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$47,369

Your adjusted annual income

$150,000 - $47,369 = $102,631

Taxes on $102,631 (30%)

$30,789

Your old tax bill

$45,000

Your new tax bill

$30,789

Estimated tax savings

$14,211

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