BNBCalc.com Investment Analysis Report of 1355 Sir Edward Ct, Catawba, NC 28609, USA

3 bed • 4 bath • 8 guests • $679,500

BNB

Calc

Return Metrics

24.65% 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

24.65%

Cap Rate

13.17%

Return on Investment

39.92%

Annual Revenue

$118,923

AirDNA projects $407/night at 80% occupancy ($118,923).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,448

Annual Expenses

$29,380

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,691

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$991

Management & Platform Fees

$297

Platform Fee (i.e. Airbnb)

$297

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

$32,250

Deductible property tax

$6,727

Est. Depreciation Value

$326,393

Profit on this property

$89,543

Your total deduction

$275,827

So, your new taxable income is your previous income minus your total deduction ($150,000 - $275,827)

-$125,827

Your old tax bill

$45,000

Your new tax bill

-$37,748

Estimated tax savings

$82,748

1355 Sir Edward Ct Catawba, North Carolina, 28609-9207

3 bed • 4 bath • 8 guests • $679,500

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

$118,923

Profit (Cash Flow)

$43,715

Cap Rate

13.2%

Annual Revenue

$118,923

AirDNA projects $407/night at 80% occupancy ($118,923)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.65% 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

24.65%

Cap Rate

13.17%

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

$32,250

Deductible property tax

$6,727

Your total deduction

$53,328

Your adjusted annual income

$150,000 - $53,328 = $96,672

Taxes on $96,672 (30%)

$29,002

Your old tax bill

$45,000

Your new tax bill

$29,002

Estimated tax savings

$15,998

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