BNBCalc.com Investment Analysis Report of 182 Dockside Dr, Lake Lure, NC 28746, USA

3 bed • 3 bath • 12 guests • $1,150,000

BNB

Calc

Return Metrics

-9.03% 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

-9.03%

Cap Rate

4.59%

Return on Investment

7.72%

Annual Revenue

$75,825

AirDNA projects $346/night at 60% occupancy ($75,824).

User selected values for this report: 60% occupancy rate, $346 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,911

Annual Expenses

$22,937

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,332

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$632

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

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

$54,580

Deductible property tax

$11,385

Est. Depreciation Value

$372,499

Profit on this property

$52,887

Your total deduction

$385,576

So, your new taxable income is your previous income minus your total deduction ($150,000 - $385,576)

-$235,576

Your old tax bill

$45,000

Your new tax bill

-$70,673

Estimated tax savings

$115,673

property-location

182 Dockside Dr Lake Lure, North Carolina, 28746-9023

3 bed • 3 bath • 12 guests

Est. $5,516/mo

Agent

Inquire about this property

Contact Agent

$75,825

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.03%

Cap Rate

4.59%

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

$54,580

Deductible property tax

$11,385

Your total deduction

$134,941

Your adjusted annual income

$150,000 - $134,941 = $15,059

Taxes on $15,059 (30%)

$4,518

Your old tax bill

$45,000

Your new tax bill

$4,518

Estimated tax savings

$40,482

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