BNBCalc.com Investment Analysis Report of 45 Serene Trail, Maggie Valley, NC 28751, USA

2 bed • 2 bath • 6 guests • $359,000

BNB

Calc

Return Metrics

-4.78% 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

-4.78%

Cap Rate

5.55%

Return on Investment

11.26%

Annual Revenue

$38,657

AirDNA projects $189/night at 56% occupancy ($38,657).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,559

Annual Expenses

$18,705

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,022

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$322

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

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

$17,039

Deductible property tax

$3,554

Est. Depreciation Value

$169,503

Profit on this property

$19,952

Your total deduction

$170,143

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,143)

-$20,143

Your old tax bill

$45,000

Your new tax bill

-$6,043

Estimated tax savings

$51,043

45 Serene Trail Maggie Valley, North Carolina, 28751-9581

2 bed • 2 bath • 6 guests • $359,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$38,657

Profit (Cash Flow)

-$4,264

Cap Rate

5.6%

Annual Revenue

$38,657

AirDNA projects $189/night at 56% occupancy ($38,657).

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.78% 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

-4.78%

Cap Rate

5.55%

Return on Investment

11.26%

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

$17,039

Deductible property tax

$3,554

Your total deduction

$54,649

Your adjusted annual income

$150,000 - $54,649 = $95,351

Taxes on $95,351 (30%)

$28,605

Your old tax bill

$45,000

Your new tax bill

$28,605

Estimated tax savings

$16,395

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