BNBCalc.com Investment Analysis Report of 104 Mariah Cir #25, Beech Mountain, NC 28604, USA

4 bed • 3 bath • 10 guests • $475,000

BNB

Calc

Return Metrics

-11.75% 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

-11.75%

Cap Rate

3.77%

Return on Investment

4.01%

Annual Revenue

$36,342

AirDNA projects $199/night at 50% occupancy ($36,341).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,534

Annual Expenses

$18,404

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,003

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$303

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$225,648

Profit on this property

$17,937

Your total deduction

$234,957

So, your new taxable income is your previous income minus your total deduction ($150,000 - $234,957)

-$84,957

Your old tax bill

$45,000

Your new tax bill

-$25,487

Estimated tax savings

$70,487

104 Mariah Cir Beech Mountain, North Carolina, 28604

4 bed • 3 bath • 10 guests • $475,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$36,342

Profit (Cash Flow)

-$14,103

Cap Rate

3.8%

Annual Revenue

$36,342

AirDNA projects $199/night at 50% occupancy ($36,342)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.75% 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

-11.75%

Cap Rate

3.77%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$81,181

Your adjusted annual income

$150,000 - $81,181 = $68,819

Taxes on $68,819 (30%)

$20,646

Your old tax bill

$45,000

Your new tax bill

$20,646

Estimated tax savings

$24,354

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