BNBCalc.com Investment Analysis Report of 5953 Ardrey Kell Rd, Charlotte, NC 28277, USA

3 bed • 3.5 bath • 10 guests • $610,000

BNB

Calc

Return Metrics

-12.71% 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

-12.71%

Cap Rate

3.63%

Return on Investment

3.57%

Annual Revenue

$41,221

AirDNA projects $171/night at 66% occupancy ($41,221).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,587

Annual Expenses

$19,039

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,044

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$344

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$28,951

Deductible property tax

$6,039

Est. Depreciation Value

$286,624

Profit on this property

$22,183

Your total deduction

$299,432

So, your new taxable income is your previous income minus your total deduction ($150,000 - $299,432)

-$149,432

Your old tax bill

$45,000

Your new tax bill

-$44,830

Estimated tax savings

$89,830

5953 Ardrey Kell Rd

Charlotte, North Carolina, 28277-4997

3 bed • 3.5 bath • 10 guests • $610,000

Annual Revenue

$41,221

Profit (Cash Flow)

-$18,965

Cap Rate

3.6%

Annual Revenue

$41,221

AirDNA projects $171/night at 66% occupancy ($41,221)

Occupancy Rate

Avg Daily Rate

Return Metrics

-12.71% 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

-12.71%

Cap Rate

3.63%

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

$28,951

Deductible property tax

$6,039

Your total deduction

$104,160

Your adjusted annual income

$150,000 - $104,160 = $45,840

Taxes on $45,840 (30%)

$13,752

Your old tax bill

$45,000

Your new tax bill

$13,752

Estimated tax savings

$31,248

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