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

4 bed • 3 bath • 12 guests • $1,125,000

BNB

Calc

Return Metrics

30.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

30.44%

Cap Rate

9.4%

Return on Investment

68.57%

Annual Revenue

$124,000

AirDNA projects $376/night at 55% occupancy ($75,532).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,520

Annual Expenses

$18,240

Utilities

$295

Internet + TV

$80

Water/Sewer

Garbage

$50

Electric

$115

Gas

Other

$50

Maintenance

$1,225

Property Insurance

$100

HOA

Landscaping

$100

Ongoing Repairs

$100

Supplies

$100

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$775

Management & Platform Fees

Platform Fee (i.e. Airbnb)

Property Manager Fee

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

$50,953

Deductible property tax

$1,125

Est. Depreciation Value

$525,015

Profit on this property

$105,760

Your total deduction

$471,332

So, your new taxable income is your previous income minus your total deduction ($150,000 - $471,332)

-$321,332

Your old tax bill

$45,000

Your new tax bill

-$96,400

Estimated tax savings

$141,400

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

4 bed • 3 bath • 12 guests • $1,125,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

NC STR Expert at Savvy STR Agents

Edit my contact card

Annual Revenue

$124,000

Profit (Cash Flow)

$38,668

Cap Rate

9.4%

Annual Revenue

$124,000

AirDNA projects $376/night at 55% occupancy ($75,532)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.44%

Cap Rate

9.4%

Return on Investment

68.57%

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

$50,953

Deductible property tax

$1,125

Your total deduction

$113,716

Your adjusted annual income

$150,000 - $113,716 = $36,284

Taxes on $36,284 (30%)

$10,885

Your old tax bill

$45,000

Your new tax bill

$10,885

Estimated tax savings

$34,115

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