BNBCalc.com Investment Analysis Report of 125 Lower Grouse Ridge Road, Beech Mountain, NC, USA

4 bed • 3 bath • 12 guests • $425,000

BNB

Calc

Return Metrics

10.62% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.62%

Cap Rate

9.45%

Return on Investment

26.22%

Annual Revenue

$61,923

AirDNA projects $346/night at 49% occupancy ($61,923).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,811

Annual Expenses

$21,730

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,216

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$516

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$202,620

Profit on this property

$40,193

Your total deduction

$186,805

So, your new taxable income is your previous income minus your total deduction ($150,000 - $186,805)

-$36,805

Your old tax bill

$45,000

Your new tax bill

-$11,041

Estimated tax savings

$56,041

property-location

125 Lower Grouse Ridge Rd Beech Mountain, North Carolina, 28604-8125

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$61,923

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.62%

Cap Rate

9.45%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$48,709

Your adjusted annual income

$150,000 - $48,709 = $101,291

Taxes on $101,291 (30%)

$30,387

Your old tax bill

$45,000

Your new tax bill

$30,387

Estimated tax savings

$14,613

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