BNBCalc.com Investment Analysis Report of 554 Crowson Rd, Taylorsville, NC 28681, USA

3 bed • 2 bath • 12 guests • $420,000

BNB

Calc

Return Metrics

13.83% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.83%

Cap Rate

10.2%

Return on Investment

29.75%

Annual Revenue

$64,992

AirDNA projects $287/night at 62% occupancy ($64,991).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,844

Annual Expenses

$22,129

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,242

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$542

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$19,934

Deductible property tax

$4,158

Est. Depreciation Value

$198,877

Profit on this property

$42,863

Your total deduction

$180,106

So, your new taxable income is your previous income minus your total deduction ($150,000 - $180,106)

-$30,106

Your old tax bill

$45,000

Your new tax bill

-$9,032

Estimated tax savings

$54,032

554 Crowson Rd

Township of Taylorsville, North Carolina, 28681

3 bed • 2 bath • 12 guests • $420,000

Annual Revenue

$64,992

Profit (Cash Flow)

$14,543

Cap Rate

10.2%

Annual Revenue

$64,992

AirDNA projects $287/night at 62% occupancy ($64,992)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.83% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.83%

Cap Rate

10.2%

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

$19,934

Deductible property tax

$4,158

Your total deduction

$44,586

Your adjusted annual income

$150,000 - $44,586 = $105,414

Taxes on $105,414 (30%)

$31,624

Your old tax bill

$45,000

Your new tax bill

$31,624

Estimated tax savings

$13,376

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