BNBCalc.com Investment Analysis Report of 1711 Merriman Ave, Charlotte, NC 28203, USA

3 bed • 2 bath • 6 guests • $675,000

BNB

Calc

Return Metrics

-6.73% 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

-6.73%

Cap Rate

5.11%

Return on Investment

9.68%

Annual Revenue

$55,378

AirDNA projects $266/night at 57% occupancy ($55,378).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,740

Annual Expenses

$20,879

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,161

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$461

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

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

$32,036

Deductible property tax

$6,682

Est. Depreciation Value

$316,321

Profit on this property

$34,499

Your total deduction

$320,540

So, your new taxable income is your previous income minus your total deduction ($150,000 - $320,540)

-$170,540

Your old tax bill

$45,000

Your new tax bill

-$51,162

Estimated tax savings

$96,162

property-location

1711 Merriman Ave Charlotte, North Carolina, 28203-4320

3 bed • 2 bath • 6 guests

Est. $3,238/mo

Agent

Inquire about this property

Contact Agent

$55,378

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.73%

Cap Rate

5.11%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$105,052

Your adjusted annual income

$150,000 - $105,052 = $44,948

Taxes on $44,948 (30%)

$13,484

Your old tax bill

$45,000

Your new tax bill

$13,484

Estimated tax savings

$31,516

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