BNBCalc.com Investment Analysis Report of 186 Cottage Ln, Mars Hill, NC 28754, USA

4 bed • 4 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

34.93% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

34.93%

Cap Rate

11.33%

Return on Investment

77.79%

Annual Revenue

$84,371

Revenue data could not be found for this address

User selected values for this report: 60% occupancy rate, $385 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,074

Annual Expenses

$24,888

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$703

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

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

$26,096

Deductible property tax

$5,250

Est. Depreciation Value

$173,136

Profit on this property

$59,483

Your total deduction

$144,999

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,999)

$5,001

Your old tax bill

$45,000

Your new tax bill

$1,500

Estimated tax savings

$43,500

property-location

186 Cottage Ln Mars Hill, North Carolina, 28754

4 bed • 4 bath • 12 guests

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$84,371

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.93%

Cap Rate

11.33%

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

$26,096

Deductible property tax

$5,250

Your total deduction

$28,421

Your adjusted annual income

$150,000 - $28,421 = $121,579

Taxes on $121,579 (30%)

$36,474

Your old tax bill

$45,000

Your new tax bill

$36,474

Estimated tax savings

$8,526

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