BNBCalc.com Investment Analysis Report of 490 Hickory Hollow Rd, Franklin, NC 28734, USA

3 bed • 2 bath • 6 guests • $355,000

BNB

Calc

Return Metrics

28.92% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

28.92%

Cap Rate

12.91%

Return on Investment

54.79%

Annual Revenue

$58,896

AirDNA projects $178/night at 68% occupancy ($44,209).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,088

Annual Expenses

$13,054

Utilities

$331

Internet + TV

$75

Water/Sewer

$0

Garbage

$1

Electric

$150

Gas

$55

Other

$50

Maintenance

$610

Property Insurance

$50

HOA

$0

Landscaping

$75

Ongoing Repairs

$150

Supplies

$50

Software

$1

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$234

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$20,940

Deductible property tax

$3,905

Est. Depreciation Value

$168,940

Profit on this property

$45,842

Your total deduction

$147,943

So, your new taxable income is your previous income minus your total deduction ($150,000 - $147,943)

$2,057

Your old tax bill

$45,000

Your new tax bill

$617

Estimated tax savings

$44,383

490 Hickory Hollow Rd Franklin, North Carolina, 28734-4960

3 bed • 2 bath • 6 guests • $355,000

Annual Revenue

$58,896

Profit (Cash Flow)

$15,806

Cap Rate

12.9%

Annual Revenue

$58,896

AirDNA projects $178/night at 68% occupancy ($44,209)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.92% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.92%

Cap Rate

12.91%

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

$20,940

Deductible property tax

$3,905

Your total deduction

$32,807

Your adjusted annual income

$150,000 - $32,807 = $117,193

Taxes on $117,193 (30%)

$35,158

Your old tax bill

$45,000

Your new tax bill

$35,158

Estimated tax savings

$9,842

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