BNBCalc.com Investment Analysis Report of 70 Riverstone Run, Marble, NC 28905, USA

3 bed • 3 bath • 10 guests • $400,000

BNB

Calc

Return Metrics

7.27% 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

7.27%

Cap Rate

8.57%

Return on Investment

23.08%

Annual Revenue

$55,152

AirDNA projects $302/night at 34% occupancy ($37,503).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,737

Annual Expenses

$20,850

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,160

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$460

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,826

Profit on this property

$34,302

Your total deduction

$178,468

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,468)

-$28,468

Your old tax bill

$45,000

Your new tax bill

-$8,540

Estimated tax savings

$53,540

70 Riverstone Run

Marble, North Carolina, 28905-8893

3 bed • 3 bath • 10 guests • $400,000

Annual Revenue

$55,152

Profit (Cash Flow)

$7,326

Cap Rate

8.6%

Annual Revenue

$55,152

AirDNA projects $302/night at 34% occupancy ($37,503)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.27% 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

7.27%

Cap Rate

8.57%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$49,108

Your adjusted annual income

$150,000 - $49,108 = $100,892

Taxes on $100,892 (30%)

$30,268

Your old tax bill

$45,000

Your new tax bill

$30,268

Estimated tax savings

$14,732

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