BNBCalc.com Investment Analysis Report of 120 Howell Rd, Lake Lure, NC 28746, USA

3 bed • 2 bath • 6 guests • $415,000

BNB

Calc

Return Metrics

7.05% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.05%

Cap Rate

8.51%

Return on Investment

22.95%

Annual Revenue

$56,321

AirDNA projects $257/night at 60% occupancy ($56,320).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,750

Annual Expenses

$21,002

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,169

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$469

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$196,574

Profit on this property

$35,319

Your total deduction

$185,060

So, your new taxable income is your previous income minus your total deduction ($150,000 - $185,060)

-$35,060

Your old tax bill

$45,000

Your new tax bill

-$10,518

Estimated tax savings

$55,518

property-location

120 Howell Rd Lake Lure, North Carolina, 28746-8703

3 bed • 2 bath • 6 guests

Est. $1,991/mo

Agent

Inquire about this property

Contact Agent

$56,321

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.05%

Cap Rate

8.51%

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 est deduction will be...

Deductible mortgage interest

$19,696

Deductible property tax

$4,109

Your total deduction

$51,108

Your adjusted annual income

$150,000 - $51,108 = $98,892

Taxes on $98,892 (30%)

$29,668

Your old tax bill

$45,000

Your new tax bill

$29,668

Estimated tax savings

$15,332

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com