BNBCalc.com Investment Analysis Report of 612 Riverview Rd Ext, Lexington, NC 27292, USA

2 bed • 2 bath • 6 guests • $379,000

BNB

Calc

Return Metrics

1.66% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.66%

Cap Rate

7.15%

Return on Investment

17.77%

Annual Revenue

$46,897

AirDNA projects $214/night at 60% occupancy ($46,897).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,648

Annual Expenses

$19,777

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,091

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$391

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

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

$17,988

Deductible property tax

$3,752

Est. Depreciation Value

$178,714

Profit on this property

$27,121

Your total deduction

$173,333

So, your new taxable income is your previous income minus your total deduction ($150,000 - $173,333)

-$23,333

Your old tax bill

$45,000

Your new tax bill

-$7,000

Estimated tax savings

$52,000

612 Riverview Rd Ext

Lexington, North Carolina, 27292

2 bed • 2 bath • 6 guests • $379,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$46,897

Profit (Cash Flow)

$1,561

Cap Rate

7.2%

Annual Revenue

$46,897

AirDNA projects $214/night at 60% occupancy ($46,897)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.66% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.66%

Cap Rate

7.15%

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

$17,988

Deductible property tax

$3,752

Your total deduction

$51,567

Your adjusted annual income

$150,000 - $51,567 = $98,433

Taxes on $98,433 (30%)

$29,530

Your old tax bill

$45,000

Your new tax bill

$29,530

Estimated tax savings

$15,470

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