BNBCalc.com Investment Analysis Report of 70 Selmar Wy, Sylva, NC 28779, USA

4 bed • 3.5 bath • 13 guests • $429,000

BNB

Calc

Return Metrics

54.62% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

54.62%

Cap Rate

16.72%

Return on Investment

63.6%

Annual Revenue

$95,869

AirDNA projects $386/night at 44% occupancy ($62,033).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,012

Annual Expenses

$24,139

Utilities

$425

Internet + TV

$120

Water/Sewer

Garbage

$50

Electric

$200

Gas

$55

Other

Maintenance

$1,347

Property Insurance

$150

HOA

$10

Landscaping

$50

Ongoing Repairs

$150

Supplies

$100

Software

$38

Pest Control

$50

Permits

Other

Cleaning Cost

$799

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

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

$12,433

Deductible property tax

$4,719

Est. Depreciation Value

$225,022

Profit on this property

$71,730

Your total deduction

$170,444

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,444)

-$20,444

Your old tax bill

$45,000

Your new tax bill

-$6,133

Estimated tax savings

$51,133

70 Selmar Wy Sylva, North Carolina, 28779-5741

4 bed • 3.5 bath • 13 guests • $429,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$95,869

Profit (Cash Flow)

$46,782

Cap Rate

16.7%

Annual Revenue

$95,869

AirDNA projects $386/night at 44% occupancy ($62,033)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.62% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.62%

Cap Rate

16.72%

Return on Investment

63.6%

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

$12,433

Deductible property tax

$4,719

Your total deduction

$16,702

Your adjusted annual income

$150,000 - $16,702 = $133,298

Taxes on $133,298 (30%)

$39,990

Your old tax bill

$45,000

Your new tax bill

$39,990

Estimated tax savings

$5,010

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