BNBCalc.com Investment Analysis Report of 535 Jordan Rd, Bryson City, NC 28713, USA

1 bed • 1 bath • 4 guests • $75,000

BNB

Calc

Return Metrics

-1,010.57% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-1,010.57%

Cap Rate

14.01%

Return on Investment

-975.96%

Annual Revenue

$17,532

AirDNA projects $135/night at 48% occupancy ($23,667).

Revenue Percentile

Operating Expenses

Monthly Expenses

$585

Annual Expenses

$7,019

Utilities

$295

Internet + TV

$80

Water/Sewer

$50

Garbage

Electric

$115

Gas

Other

$50

Maintenance

$246

Property Insurance

$50

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$146

Management & Platform Fees

$44

Platform Fee (i.e. Airbnb)

$44

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

Deductible property tax

$825

Est. Depreciation Value

$37,262

Profit on this property

$10,513

Your total deduction

$27,575

So, your new taxable income is your previous income minus your total deduction ($150,000 - $27,575)

$122,425

Your old tax bill

$45,000

Your new tax bill

$36,728

Estimated tax savings

$8,272

535 Jordan Rd Bryson City, North Carolina, 28713-8054

1 bed • 1 bath • 4 guests • $75,000

Annual Revenue

$17,532

Profit (Cash Flow)

-$65,687

Cap Rate

14.0%

Annual Revenue

$17,532

AirDNA projects $135/night at 48% occupancy ($23,668)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1,010.57% 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

-1,010.57%

Cap Rate

14.01%

Return on Investment

-975.96%

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

Deductible property tax

$825

Your total deduction

$2,151

Your adjusted annual income

$150,000 - $2,151 = $147,849

Taxes on $147,849 (30%)

$44,355

Your old tax bill

$45,000

Your new tax bill

$44,355

Estimated tax savings

$645

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