BNBCalc.com Investment Analysis Report of 785 Fontana Ridge Rd, Bryson City, NC 28713, USA

3 bed • 2.5 bath • 8 guests • $499,000

BNB

Calc

Return Metrics

1.18% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.18%

Cap Rate

7.03%

Return on Investment

17.29%

Annual Revenue

$56,101

AirDNA projects $256/night at 60% occupancy ($56,101).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,748

Annual Expenses

$20,973

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,168

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$468

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

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

$23,683

Deductible property tax

$4,940

Est. Depreciation Value

$235,341

Profit on this property

$35,128

Your total deduction

$228,836

So, your new taxable income is your previous income minus your total deduction ($150,000 - $228,836)

-$78,836

Your old tax bill

$45,000

Your new tax bill

-$23,651

Estimated tax savings

$68,651

785 Fontana Ridge Rd

Bryson City, North Carolina, 28713

3 bed • 2.5 bath • 8 guests • $499,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$56,101

Profit (Cash Flow)

$1,468

Cap Rate

7.0%

Annual Revenue

$56,101

AirDNA projects $256/night at 60% occupancy ($56,101)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.18% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.18%

Cap Rate

7.03%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$68,486

Your adjusted annual income

$150,000 - $68,486 = $81,514

Taxes on $81,514 (30%)

$24,454

Your old tax bill

$45,000

Your new tax bill

$24,454

Estimated tax savings

$20,546

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