BNBCalc.com Investment Analysis Report of 156 Sesame St, Waynesville, NC 28785, USA

4 bed • 4 bath • 10 guests • $595,000

BNB

Calc

Return Metrics

24.66% 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

24.66%

Cap Rate

12.55%

Return on Investment

41.24%

Annual Revenue

$101,896

AirDNA projects $481/night at 58% occupancy ($101,895).

User selected values for this report: 57.99999999999999% occupancy rate, $481 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,264

Annual Expenses

$27,166

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,549

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$849

Management & Platform Fees

$255

Platform Fee (i.e. Airbnb)

$255

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

$24,906

Deductible property tax

$6,545

Est. Depreciation Value

$195,576

Profit on this property

$74,729

Your total deduction

$152,297

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,297)

-$2,297

Your old tax bill

$45,000

Your new tax bill

-$689

Estimated tax savings

$45,689

property-location

156 Sesame St Waynesville, North Carolina, 28785-9492

4 bed • 4 bath • 10 guests

Est. $2,854/mo

Agent

Inquire about this property

Contact Agent

$101,896

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.66%

Cap Rate

12.55%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$24,906

Deductible property tax

$6,545

Your total deduction

$20,627

Your adjusted annual income

$150,000 - $20,627 = $129,373

Taxes on $129,373 (30%)

$38,812

Your old tax bill

$45,000

Your new tax bill

$38,812

Estimated tax savings

$6,188

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