BNBCalc.com Investment Analysis Report of 6 Rhododendron Dr, Arden, NC 28704, USA

3 bed • 4 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

-3.97% 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

-3.97%

Cap Rate

5.78%

Return on Investment

12.45%

Annual Revenue

$63,903

AirDNA projects $324/night at 54% occupancy ($63,903).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,832

Annual Expenses

$21,987

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$339,669

Profit on this property

$41,916

Your total deduction

$339,340

So, your new taxable income is your previous income minus your total deduction ($150,000 - $339,340)

-$189,340

Your old tax bill

$45,000

Your new tax bill

-$56,802

Estimated tax savings

$101,802

6 Rhododendron Dr Arden, North Carolina, 28704-2824

3 bed • 4 bath • 12 guests • $725,000

Annual Revenue

$63,903

Profit (Cash Flow)

-$6,984

Cap Rate

5.8%

Annual Revenue

$63,903

AirDNA projects $324/night at 54% occupancy ($63,903)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.97% 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

-3.97%

Cap Rate

5.78%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$107,948

Your adjusted annual income

$150,000 - $107,948 = $42,052

Taxes on $42,052 (30%)

$12,616

Your old tax bill

$45,000

Your new tax bill

$12,616

Estimated tax savings

$32,384

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