BNBCalc.com Investment Analysis Report of 132 Royal Pines Dr, Arden, NC 28704, USA

3 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

-12.43% 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

-12.43%

Cap Rate

3.66%

Return on Investment

3.66%

Annual Revenue

$36,802

AirDNA projects $229/night at 44% occupancy ($36,801).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,539

Annual Expenses

$18,464

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,007

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$307

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,882

Profit on this property

$18,338

Your total deduction

$246,225

So, your new taxable income is your previous income minus your total deduction ($150,000 - $246,225)

-$96,225

Your old tax bill

$45,000

Your new tax bill

-$28,867

Estimated tax savings

$73,867

132 Royal Pines Dr Arden, North Carolina, 28704-2718

3 bed • 3 bath • 10 guests • $500,000

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

$36,802

Profit (Cash Flow)

-$15,382

Cap Rate

3.7%

Annual Revenue

$36,802

AirDNA projects $229/night at 44% occupancy ($36,802)

Occupancy Rate

Avg Daily Rate

Return Metrics

-12.43% 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

-12.43%

Cap Rate

3.66%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$85,505

Your adjusted annual income

$150,000 - $85,505 = $64,495

Taxes on $64,495 (30%)

$19,349

Your old tax bill

$45,000

Your new tax bill

$19,349

Estimated tax savings

$25,651

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