BNBCalc.com Investment Analysis Report of 13030 Peacock Ln, Charlotte, NC 28215, USA

3 bed • 2 bath • 6 guests • $340,000

BNB

Calc

Return Metrics

14.94% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

14.94%

Cap Rate

10.55%

Return on Investment

30.56%

Annual Revenue

$56,978

AirDNA projects $312/night at 50% occupancy ($56,978).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,757

Annual Expenses

$21,087

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,175

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$475

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$16,137

Deductible property tax

$3,366

Est. Depreciation Value

$162,032

Profit on this property

$35,891

Your total deduction

$145,644

So, your new taxable income is your previous income minus your total deduction ($150,000 - $145,644)

$4,356

Your old tax bill

$45,000

Your new tax bill

$1,307

Estimated tax savings

$43,693

13030 Peacock Ln Charlotte, North Carolina, 28215-7503

3 bed • 2 bath • 6 guests • $340,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$56,978

Profit (Cash Flow)

$12,959

Cap Rate

10.6%

Annual Revenue

$56,978

AirDNA projects $312/night at 50% occupancy ($56,978)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.94% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.94%

Cap Rate

10.55%

Return on Investment

30.56%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$35,212

Your adjusted annual income

$150,000 - $35,212 = $114,788

Taxes on $114,788 (30%)

$34,437

Your old tax bill

$45,000

Your new tax bill

$34,437

Estimated tax savings

$10,563

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