BNBCalc.com Investment Analysis Report of 2041 W Bluewater Dr, Morganton, NC 28655, USA

4 bed • 4 bath • 9 guests • $1,025,000

BNB

Calc

Return Metrics

-7.77% 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

-7.77%

Cap Rate

4.87%

Return on Investment

8.76%

Annual Revenue

$73,122

AirDNA projects $308/night at 58% occupancy ($65,247).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,932

Annual Expenses

$23,186

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

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

$48,648

Deductible property tax

$10,147

Est. Depreciation Value

$479,118

Profit on this property

$49,936

Your total deduction

$487,977

So, your new taxable income is your previous income minus your total deduction ($150,000 - $487,977)

-$337,977

Your old tax bill

$45,000

Your new tax bill

-$101,393

Estimated tax savings

$146,393

property-location

2041 W Bluewater Dr Morganton, North Carolina, 28655

4 bed • 4 bath • 9 guests

Purchase Price

Est. $4,916/mo

Agent

Inquire about this property

Contact Agent

$73,122

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.77%

Cap Rate

4.87%

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

$48,648

Deductible property tax

$10,147

Your total deduction

$161,609

Your adjusted annual income

$150,000 - $161,609 = -$11,609

Taxes on -$11,609 (30%)

-$3,483

Your old tax bill

$45,000

Your new tax bill

-$3,483

Estimated tax savings

$48,483

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