BNBCalc.com Investment Analysis Report of 108 Hummingbird Rd, Beech Mountain, NC 28604, USA

5 bed • 4 bath • 15 guests • $1,250,000

BNB

Calc

Return Metrics

-14.14% 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

-14.14%

Cap Rate

3.34%

Return on Investment

2.42%

Annual Revenue

$63,794

AirDNA projects $426/night at 41% occupancy ($63,793).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,831

Annual Expenses

$21,973

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,232

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$532

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$59,326

Deductible property tax

$12,375

Est. Depreciation Value

$584,025

Profit on this property

$41,820

Your total deduction

$613,906

So, your new taxable income is your previous income minus your total deduction ($150,000 - $613,906)

-$463,906

Your old tax bill

$45,000

Your new tax bill

-$139,172

Estimated tax savings

$184,172

108 Hummingbird Rd Beech Mountain, North Carolina, 28604-8107

5 bed • 4 bath • 15 guests • $1,250,000

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

$63,794

Profit (Cash Flow)

-$42,492

Cap Rate

3.3%

Annual Revenue

$63,794

AirDNA projects $426/night at 41% occupancy ($63,794)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.14% 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

-14.14%

Cap Rate

3.34%

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

$59,326

Deductible property tax

$12,375

Your total deduction

$216,082

Your adjusted annual income

$150,000 - $216,082 = -$66,082

Taxes on -$66,082 (30%)

-$19,825

Your old tax bill

$45,000

Your new tax bill

-$19,825

Estimated tax savings

$64,825

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