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

5 bed • 4 bath • 10 guests • $1,100,000

BNB

Calc

Return Metrics

19.09% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

19.09%

Cap Rate

9.5%

Return on Investment

38.72%

Annual Revenue

$149,567

AirDNA projects $513/night at 60% occupancy ($112,422).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,752

Annual Expenses

$45,025

Utilities

$355

Internet + TV

$100

Water/Sewer

$40

Garbage

$50

Electric

$115

Gas

Other

$50

Maintenance

$1,527

Property Insurance

$150

HOA

$100

Landscaping

$75

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

$30

Permits

Other

Cleaning Cost

$872

Management & Platform Fees

$1,870

Platform Fee (i.e. Airbnb)

Property Manager Fee

$1,870

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

$44,285

Deductible property tax

$2,736

Est. Depreciation Value

$514,941

Profit on this property

$104,543

Your total deduction

$457,419

So, your new taxable income is your previous income minus your total deduction ($150,000 - $457,419)

-$307,419

Your old tax bill

$45,000

Your new tax bill

-$92,226

Estimated tax savings

$137,226

2041 W Bluewater Dr Morganton, North Carolina, 28655

5 bed • 4 bath • 10 guests • $1,100,000

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

$149,567

Profit (Cash Flow)

$44,483

Cap Rate

9.5%

Annual Revenue

$149,567

AirDNA projects $513/night at 60% occupancy ($112,422)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.09% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.09%

Cap Rate

9.5%

Return on Investment

38.72%

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

$44,285

Deductible property tax

$2,736

Your total deduction

$106,635

Your adjusted annual income

$150,000 - $106,635 = $43,365

Taxes on $43,365 (30%)

$13,009

Your old tax bill

$45,000

Your new tax bill

$13,009

Estimated tax savings

$31,991

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