BNBCalc.com Investment Analysis Report of 705 Linville Dr, Marion, NC 28752, USA

3 bed • 2 bath • 8 guests • $570,000

BNB

Calc

Return Metrics

-5.63% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.63%

Cap Rate

5.36%

Return on Investment

10.62%

Annual Revenue

$50,878

AirDNA projects $398/night at 35% occupancy ($50,878).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,691

Annual Expenses

$20,294

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,124

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$27,053

Deductible property tax

$5,643

Est. Depreciation Value

$267,962

Profit on this property

$30,584

Your total deduction

$270,073

So, your new taxable income is your previous income minus your total deduction ($150,000 - $270,073)

-$120,073

Your old tax bill

$45,000

Your new tax bill

-$36,022

Estimated tax savings

$81,022

705 Linville Dr Marion, North Carolina, 28752-6511

3 bed • 2 bath • 8 guests • $570,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$50,878

Profit (Cash Flow)

-$7,864

Cap Rate

5.4%

Annual Revenue

$50,878

AirDNA projects $398/night at 35% occupancy ($50,878).

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.63% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.63%

Cap Rate

5.36%

Return on Investment

10.62%

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 est deduction will be...

Deductible mortgage interest

$27,053

Deductible property tax

$5,643

Your total deduction

$87,513

Your adjusted annual income

$150,000 - $87,513 = $62,487

Taxes on $62,487 (30%)

$18,746

Your old tax bill

$45,000

Your new tax bill

$18,746

Estimated tax savings

$26,254

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 recomend LearnLikeACPA.com