BNBCalc.com Investment Analysis Report of 105 Audobon Dr, Semora, NC 27343, USA

3 bed • 2 bath • 6 guests • $495,000

BNB

Calc

Return Metrics

49.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

49.47%

Cap Rate

9.79%

Return on Investment

144.97%

Annual Revenue

$71,997

AirDNA projects $352/night at 68% occupancy ($87,424).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,960

Annual Expenses

$23,520

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,340

Property Insurance

$150

HOA

$40

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$600

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

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

$23,872

Deductible property tax

$5,445

Est. Depreciation Value

$233,419

Profit on this property

$48,477

Your total deduction

$214,259

So, your new taxable income is your previous income minus your total deduction ($150,000 - $214,259)

-$64,259

Your old tax bill

$45,000

Your new tax bill

-$19,278

Estimated tax savings

$64,278

105 Audobon Dr Semora, North Carolina, 27343

3 bed • 2 bath • 6 guests • $495,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$71,997

Profit (Cash Flow)

$11,553

Cap Rate

9.8%

Annual Revenue

$71,997

AirDNA projects $352/night at 68% occupancy ($87,425)

Occupancy Rate

Avg Daily Rate

Return Metrics

49.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.47%

Cap Rate

9.79%

Return on Investment

144.97%

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

$23,872

Deductible property tax

$5,445

Your total deduction

$55,219

Your adjusted annual income

$150,000 - $55,219 = $94,781

Taxes on $94,781 (30%)

$28,434

Your old tax bill

$45,000

Your new tax bill

$28,434

Estimated tax savings

$16,566

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