BNBCalc.com Investment Analysis Report of 8187 Gray Leigh Ct, Oak Ridge, NC 27310, USA

4 bed • 3.5 bath • 10 guests • $375,000

BNB

Calc

Return Metrics

39.54% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

39.54%

Cap Rate

16.98%

Return on Investment

54.92%

Annual Revenue

$88,952

AirDNA projects $246/night at 50% occupancy ($44,925).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,104

Annual Expenses

$25,244

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,441

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$741

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$179,672

Profit on this property

$63,708

Your total deduction

$137,474

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,474)

$12,526

Your old tax bill

$45,000

Your new tax bill

$3,758

Estimated tax savings

$41,242

8187 Gray Leigh Ct

Oak Ridge, North Carolina, 27310-9204

4 bed • 3.5 bath • 10 guests • $375,000

Annual Revenue

$88,952

Profit (Cash Flow)

$38,412

Cap Rate

17.0%

Annual Revenue

$88,952

AirDNA projects $246/night at 50% occupancy ($44,925)

Occupancy Rate

Avg Daily Rate

Return Metrics

39.54% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

39.54%

Cap Rate

16.98%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$15,002

Your adjusted annual income

$150,000 - $15,002 = $134,998

Taxes on $134,998 (30%)

$40,499

Your old tax bill

$45,000

Your new tax bill

$40,499

Estimated tax savings

$4,501

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