BNBCalc.com Investment Analysis Report of 495 St Andrews Rd, Beech Mountain, NC 28604, USA

3 bed • 4.5 bath • 9 guests • $1,000,000

BNB

Calc

Return Metrics

-2.41% 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

-2.41%

Cap Rate

6.16%

Return on Investment

14.23%

Annual Revenue

$86,607

AirDNA projects $456/night at 52% occupancy ($86,606).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,078

Annual Expenses

$24,939

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,422

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$722

Management & Platform Fees

$217

Platform Fee (i.e. Airbnb)

$217

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$466,404

Profit on this property

$61,668

Your total deduction

$462,097

So, your new taxable income is your previous income minus your total deduction ($150,000 - $462,097)

-$312,097

Your old tax bill

$45,000

Your new tax bill

-$93,629

Estimated tax savings

$138,629

495 St Andrews Rd

Beech Mountain, North Carolina, 28604-8216

3 bed • 4.5 bath • 9 guests • $1,000,000

Annual Revenue

$86,607

Profit (Cash Flow)

-$5,784

Cap Rate

6.2%

Annual Revenue

$86,607

AirDNA projects $456/night at 52% occupancy ($86,607)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.41% 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

-2.41%

Cap Rate

6.16%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$144,409

Your adjusted annual income

$150,000 - $144,409 = $5,591

Taxes on $5,591 (30%)

$1,677

Your old tax bill

$45,000

Your new tax bill

$1,677

Estimated tax savings

$43,323

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