BNBCalc.com Investment Analysis Report of 69 Briar Ridge Ln, Nebo, NC 28761, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

6.86% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.86%

Cap Rate

8.2%

Return on Investment

22.8%

Annual Revenue

$44,005

AirDNA projects $251/night at 48% occupancy ($44,004).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,617

Annual Expenses

$19,401

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,067

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$367

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$12,557

Deductible property tax

$3,300

Est. Depreciation Value

$143,609

Profit on this property

$24,604

Your total deduction

$134,863

So, your new taxable income is your previous income minus your total deduction ($150,000 - $134,863)

$15,137

Your old tax bill

$45,000

Your new tax bill

$4,541

Estimated tax savings

$40,459

69 Briar Ridge Ln Nebo, North Carolina, 28761

3 bed • 2 bath • 6 guests • $300,000

Annual Revenue

$44,005

Profit (Cash Flow)

$5,320

Cap Rate

8.2%

Annual Revenue

$44,005

AirDNA projects $251/night at 48% occupancy ($44,005)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.86% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.86%

Cap Rate

8.2%

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

$12,557

Deductible property tax

$3,300

Your total deduction

$36,975

Your adjusted annual income

$150,000 - $36,975 = $113,025

Taxes on $113,025 (30%)

$33,908

Your old tax bill

$45,000

Your new tax bill

$33,908

Estimated tax savings

$11,092

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