BNBCalc.com Investment Analysis Report of 843 Harborside Dr, Nebo, NC 28761, USA

3 bed • 3 bath • 8 guests • $725,000

BNB

Calc

Return Metrics

-3.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.33%

Cap Rate

5.93%

Return on Investment

13.11%

Annual Revenue

$65,196

AirDNA projects $390/night at 62% occupancy ($88,315).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,846

Annual Expenses

$22,155

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,243

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$543

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$339,509

Profit on this property

$43,041

Your total deduction

$338,055

So, your new taxable income is your previous income minus your total deduction ($150,000 - $338,055)

-$188,055

Your old tax bill

$45,000

Your new tax bill

-$56,417

Estimated tax savings

$101,417

843 Harborside Dr

Nebo, North Carolina, 28761

3 bed • 3 bath • 8 guests • $725,000

Annual Revenue

$65,196

Profit (Cash Flow)

-$5,859

Cap Rate

5.9%

Annual Revenue

$65,196

AirDNA projects $390/night at 62% occupancy ($88,316)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.33%

Cap Rate

5.93%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$106,775

Your adjusted annual income

$150,000 - $106,775 = $43,225

Taxes on $43,225 (30%)

$12,967

Your old tax bill

$45,000

Your new tax bill

$12,967

Estimated tax savings

$32,033

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