BNBCalc.com Investment Analysis Report of 503 Nouvelle Dr, Stallings, NC 28104, USA

5 bed • 4 bath • 10 guests • $550,000

BNB

Calc

Return Metrics

6.78% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.78%

Cap Rate

8.46%

Return on Investment

22.48%

Annual Revenue

$69,513

AirDNA projects $366/night at 52% occupancy ($69,513).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,913

Annual Expenses

$22,957

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,279

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$579

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$261,630

Profit on this property

$46,557

Your total deduction

$246,622

So, your new taxable income is your previous income minus your total deduction ($150,000 - $246,622)

-$96,622

Your old tax bill

$45,000

Your new tax bill

-$28,987

Estimated tax savings

$73,987

503 Nouvelle Dr

Stallings, North Carolina, 28104-0058

5 bed • 4 bath • 10 guests • $550,000

Annual Revenue

$69,513

Profit (Cash Flow)

$9,465

Cap Rate

8.5%

Annual Revenue

$69,513

AirDNA projects $366/night at 52% occupancy ($69,513)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.78% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.78%

Cap Rate

8.46%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$68,318

Your adjusted annual income

$150,000 - $68,318 = $81,682

Taxes on $81,682 (30%)

$24,505

Your old tax bill

$45,000

Your new tax bill

$24,505

Estimated tax savings

$20,495

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