BNBCalc.com Investment Analysis Report of 156 Brookwood Dr, Tuckasegee, NC 28783, USA

3 bed • 3 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

37.39% 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

37.39%

Cap Rate

16.43%

Return on Investment

52.76%

Annual Revenue

$72,399

AirDNA projects $374/night at 53% occupancy ($72,398).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,924

Annual Expenses

$23,092

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,303

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$603

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,769

Profit on this property

$49,307

Your total deduction

$111,671

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,671)

$38,329

Your old tax bill

$45,000

Your new tax bill

$11,499

Estimated tax savings

$33,501

property-location

156 Brookwood Dr Tuckasegee, North Carolina, 28783

3 bed • 3 bath • 2 guests

Purchase Price

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$72,399

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

37.39%

Cap Rate

16.43%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$13,671

Your adjusted annual income

$150,000 - $13,671 = $136,329

Taxes on $136,329 (30%)

$40,899

Your old tax bill

$45,000

Your new tax bill

$40,899

Estimated tax savings

$4,101

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