BNBCalc.com Investment Analysis Report of 525 Craggy Pointe, Sugar Mountain, NC 28604, USA

3 bed • 3 bath • 8 guests • $650,000

BNB

Calc

Return Metrics

-9.86% 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

-9.86%

Cap Rate

4.34%

Return on Investment

6.48%

Annual Revenue

$48,157

AirDNA projects $293/night at 45% occupancy ($48,157).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,662

Annual Expenses

$19,940

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,101

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$401

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$304,967

Profit on this property

$28,217

Your total deduction

$314,034

So, your new taxable income is your previous income minus your total deduction ($150,000 - $314,034)

-$164,034

Your old tax bill

$45,000

Your new tax bill

-$49,210

Estimated tax savings

$94,210

525 Craggy Pointe

Sugar Mountain, North Carolina, 28604-7239

3 bed • 3 bath • 8 guests • $650,000

Annual Revenue

$48,157

Profit (Cash Flow)

-$15,619

Cap Rate

4.3%

Annual Revenue

$48,157

AirDNA projects $293/night at 45% occupancy ($48,157)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.86% 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

-9.86%

Cap Rate

4.34%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$106,274

Your adjusted annual income

$150,000 - $106,274 = $43,726

Taxes on $43,726 (30%)

$13,118

Your old tax bill

$45,000

Your new tax bill

$13,118

Estimated tax savings

$31,882

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