BNBCalc.com Investment Analysis Report of 114 Spruce Hollow Rd, Banner Elk, NC 28604, USA

5 bed • 4 bath • 16 guests • $850,000

BNB

Calc

Return Metrics

48.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

48.98%

Cap Rate

14.09%

Return on Investment

79.33%

Annual Revenue

$153,402

AirDNA projects $436/night at 42% occupancy ($66,883).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,802

Annual Expenses

$33,622

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,978

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,278

Management & Platform Fees

$384

Platform Fee (i.e. Airbnb)

$384

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

$45,385

Deductible property tax

$8,415

Est. Depreciation Value

$399,799

Profit on this property

$119,780

Your total deduction

$333,819

So, your new taxable income is your previous income minus your total deduction ($150,000 - $333,819)

-$183,819

Your old tax bill

$45,000

Your new tax bill

-$55,146

Estimated tax savings

$100,146

114 Spruce Hollow Rd Banner Elk, North Carolina, 28604-8210

5 bed • 4 bath • 16 guests • $850,000

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

$153,402

Profit (Cash Flow)

$56,336

Cap Rate

14.1%

Annual Revenue

$153,402

AirDNA projects $436/night at 42% occupancy ($66,883)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.98%

Cap Rate

14.09%

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

$45,385

Deductible property tax

$8,415

Your total deduction

$61,435

Your adjusted annual income

$150,000 - $61,435 = $88,565

Taxes on $88,565 (30%)

$26,570

Your old tax bill

$45,000

Your new tax bill

$26,570

Estimated tax savings

$18,430

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