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

4 bed • 3 bath • 10 guests • $725,000

BNB

Calc

Return Metrics

4.21% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

4.21%

Cap Rate

7.77%

Return on Investment

20.48%

Annual Revenue

$80,536

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,012

Annual Expenses

$24,150

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,371

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$671

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$340,789

Profit on this property

$56,387

Your total deduction

$325,989

So, your new taxable income is your previous income minus your total deduction ($150,000 - $325,989)

-$175,989

Your old tax bill

$45,000

Your new tax bill

-$52,797

Estimated tax savings

$97,797

6 Rhododendron Dr

Arden, North Carolina, 28704-2824

4 bed • 3 bath • 10 guests • $725,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$80,536

Profit (Cash Flow)

$7,487

Cap Rate

7.8%

Annual Revenue

$80,536

Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

4.21% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.21%

Cap Rate

7.77%

Return on Investment

20.48%

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

$93,813

Your adjusted annual income

$150,000 - $93,813 = $56,187

Taxes on $56,187 (30%)

$16,856

Your old tax bill

$45,000

Your new tax bill

$16,856

Estimated tax savings

$28,144

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