BNBCalc.com Investment Analysis Report of 942 S Landing Dr, Leasburg, NC 27291, USA

6 bed • 3.5 bath • 16 guests • $0

BNB

Calc

Return Metrics

655.64% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

6.1%

Revenue Appreciation Assumption:

Cash on Cash Return

655.64%

Cap Rate

∞%

Return on Investment

655.64%

Annual Revenue

$130,239

AirDNA projects $566/night at 63% occupancy ($130,238).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,726

Annual Expenses

$32,711

Utilities

$505

Internet + TV

$150

Water/Sewer

Garbage

Electric

$250

Gas

$55

Other

$50

Maintenance

$1,895

Property Insurance

$200

HOA

$60

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,085

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

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

Deductible property tax

Est. Depreciation Value

$9,520

Profit on this property

$97,528

Your total deduction

-$88,008

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$88,008)

$238,008

Your old tax bill

$45,000

Your new tax bill

$71,402

Estimated tax savings

-$26,402

942 S Landing Dr

Leasburg, North Carolina, 27291-9051

6 bed • 3.5 bath • 16 guests • $0

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$130,239

Profit (Cash Flow)

$97,528

Cap Rate

Infinity%

Annual Revenue

$130,239

AirDNA projects $566/night at 63% occupancy ($130,239)

Occupancy Rate

Avg Daily Rate

Return Metrics

655.64% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

6.1%

Revenue Appreciation

Cash on Cash Return

655.64%

Cap Rate

∞%

Return on Investment

655.64%

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

Deductible property tax

Your total deduction

-$94,672

Your adjusted annual income

$150,000 - -$94,672 = $244,672

Taxes on $244,672 (30%)

$73,402

Your old tax bill

$45,000

Your new tax bill

$73,402

Estimated tax savings

-$28,402

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