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

3 bed • 3 bath • 12 guests • $1,100,000

BNB

Calc

Return Metrics

6.76% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.76%

Cap Rate

8.15%

Return on Investment

23.9%

Annual Revenue

$153,402

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,304

Annual Expenses

$63,643

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,903

Property Insurance

$150

HOA

$0

Landscaping

$75

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,278

Management & Platform Fees

$2,940

Platform Fee (i.e. Airbnb)

$384

Property Manager Fee

$2,557

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

$47,804

Deductible property tax

$12,100

Est. Depreciation Value

$512,221

Profit on this property

$89,760

Your total deduction

$482,365

So, your new taxable income is your previous income minus your total deduction ($150,000 - $482,365)

-$332,365

Your old tax bill

$45,000

Your new tax bill

-$99,709

Estimated tax savings

$144,709

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

3 bed • 3 bath • 12 guests • $1,100,000

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

$153,402

Profit (Cash Flow)

$17,712

Cap Rate

8.2%

Annual Revenue

$153,402

AirDNA projects $346/night at 60% occupancy ($75,825)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.76% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.76%

Cap Rate

8.15%

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

$47,804

Deductible property tax

$12,100

Your total deduction

$133,485

Your adjusted annual income

$150,000 - $133,485 = $16,515

Taxes on $16,515 (30%)

$4,955

Your old tax bill

$45,000

Your new tax bill

$4,955

Estimated tax savings

$40,045

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