BNBCalc.com Investment Analysis Report of 165 Blarney Rd, Lake Lure, NC 28746, USA

3 bed • 2 bath • 8 guests • $900,000

BNB

Calc

Return Metrics

-12.69% 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

-12.69%

Cap Rate

3.27%

Return on Investment

4.67%

Annual Revenue

$64,385

AirDNA projects $339/night at 52% occupancy ($64,385).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,911

Annual Expenses

$34,927

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,237

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$537

Management & Platform Fees

$1,234

Platform Fee (i.e. Airbnb)

$161

Property Manager Fee

$1,073

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

$36,233

Deductible property tax

$9,900

Est. Depreciation Value

$419,948

Profit on this property

$29,458

Your total deduction

$436,623

So, your new taxable income is your previous income minus your total deduction ($150,000 - $436,623)

-$286,623

Your old tax bill

$45,000

Your new tax bill

-$85,987

Estimated tax savings

$130,987

165 Blarney Rd Lake Lure, North Carolina, 28746

3 bed • 2 bath • 8 guests • $900,000

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

$64,385

Profit (Cash Flow)

-$27,350

Cap Rate

3.3%

Annual Revenue

$64,385

AirDNA projects $339/night at 52% occupancy ($64,385)

Occupancy Rate

Avg Daily Rate

Return Metrics

-12.69% 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

-12.69%

Cap Rate

3.27%

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

$36,233

Deductible property tax

$9,900

Your total deduction

$150,575

Your adjusted annual income

$150,000 - $150,575 = -$575

Taxes on -$575 (30%)

-$172

Your old tax bill

$45,000

Your new tax bill

-$172

Estimated tax savings

$45,172

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