BNBCalc.com Investment Analysis Report of 414 Ridge St, Candler, NC 28715, USA

3 bed • 2 bath • 8 guests • $415,000

BNB

Calc

Return Metrics

30.58% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

30.58%

Cap Rate

12.06%

Return on Investment

57.86%

Annual Revenue

$70,309

AirDNA projects $205/night at 68% occupancy ($50,915).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,687

Annual Expenses

$20,240

Utilities

$275

Internet + TV

$60

Water/Sewer

$70

Garbage

$30

Electric

$115

Gas

Other

Maintenance

$1,236

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$586

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$22,158

Deductible property tax

$4,109

Est. Depreciation Value

$196,574

Profit on this property

$50,069

Your total deduction

$172,772

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,772)

-$22,772

Your old tax bill

$45,000

Your new tax bill

-$6,832

Estimated tax savings

$51,832

414 Ridge St

Candler, North Carolina, 28715-7405

3 bed • 2 bath • 8 guests • $415,000

NC STR Expert at Savvy STR Agents

Edit my contact card

Annual Revenue

$70,309

Profit (Cash Flow)

$19,097

Cap Rate

12.1%

Annual Revenue

$70,309

AirDNA projects $205/night at 68% occupancy ($50,915)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.58% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.58%

Cap Rate

12.06%

Return on Investment

57.86%

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

$22,158

Deductible property tax

$4,109

Your total deduction

$38,820

Your adjusted annual income

$150,000 - $38,820 = $111,180

Taxes on $111,180 (30%)

$33,354

Your old tax bill

$45,000

Your new tax bill

$33,354

Estimated tax savings

$11,646

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