BNBCalc.com Investment Analysis Report of 591 W Tweetsie Ln, Banner Elk, NC 28604, USA

4 bed • 3 bath • 12 guests • $549,000

BNB

Calc

Return Metrics

22.07% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.07%

Cap Rate

11.51%

Return on Investment

42.34%

Annual Revenue

$88,360

AirDNA projects $448/night at 54% occupancy ($88,359).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,097

Annual Expenses

$25,167

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,436

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$736

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$221

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

$27,685

Deductible property tax

$5,435

Est. Depreciation Value

$259,730

Profit on this property

$63,193

Your total deduction

$229,656

So, your new taxable income is your previous income minus your total deduction ($150,000 - $229,656)

-$79,656

Your old tax bill

$45,000

Your new tax bill

-$23,897

Estimated tax savings

$68,897

591 W Tweetsie Ln

Banner Elk, North Carolina, 28604-6617

4 bed • 3 bath • 12 guests • $549,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$88,360

Profit (Cash Flow)

$24,193

Cap Rate

11.5%

Annual Revenue

$88,360

AirDNA projects $448/night at 54% occupancy ($88,360)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.07% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.07%

Cap Rate

11.51%

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

$27,685

Deductible property tax

$5,435

Your total deduction

$52,674

Your adjusted annual income

$150,000 - $52,674 = $97,326

Taxes on $97,326 (30%)

$29,198

Your old tax bill

$45,000

Your new tax bill

$29,198

Estimated tax savings

$15,802

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