BNBCalc.com Investment Analysis Report of 64 Crystal June Ln, Asheville, NC 28803, USA

3 bed • 2 bath • 8 guests • $450,000

BNB

Calc

Return Metrics

14.49% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.49%

Cap Rate

10.35%

Return on Investment

30.49%

Annual Revenue

$69,261

AirDNA projects $301/night at 63% occupancy ($69,261).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,890

Annual Expenses

$22,684

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,277

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$577

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$212,694

Profit on this property

$46,577

Your total deduction

$191,929

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,929)

-$41,929

Your old tax bill

$45,000

Your new tax bill

-$12,579

Estimated tax savings

$57,579

64 Crystal June Ln Asheville, North Carolina, 28803-4628

3 bed • 2 bath • 8 guests • $450,000

Annual Revenue

$69,261

Profit (Cash Flow)

$16,229

Cap Rate

10.4%

Annual Revenue

$69,261

AirDNA projects $301/night at 63% occupancy ($69,261)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.49% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.49%

Cap Rate

10.35%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$47,001

Your adjusted annual income

$150,000 - $47,001 = $102,999

Taxes on $102,999 (30%)

$30,900

Your old tax bill

$45,000

Your new tax bill

$30,900

Estimated tax savings

$14,100

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