BNBCalc.com Investment Analysis Report of 212 W Woodlawn Rd, Charlotte, NC 28217, USA

3 bed • 2.5 bath • 5 guests • $1

BNB

Calc

Return Metrics

254.82% 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

254.82%

Cap Rate

2,197,928.3%

Return on Investment

254.82%

Annual Revenue

$40,988

AirDNA projects $181/night at 62% occupancy ($40,987).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,584

Annual Expenses

$19,008

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$342

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

Deductible property tax

Est. Depreciation Value

$5,520

Profit on this property

$21,979

Your total deduction

-$16,459

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$16,459)

$166,459

Your old tax bill

$45,000

Your new tax bill

$49,938

Estimated tax savings

-$4,938

212 W Woodlawn Rd Charlotte, North Carolina, 28217-2153

3 bed • 2.5 bath • 5 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

$40,988

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

254.82%

Cap Rate

2,197,928.3%

Return on Investment

254.82%

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

Deductible property tax

Your total deduction

-$20,323

Your adjusted annual income

$150,000 - -$20,323 = $170,323

Taxes on $170,323 (30%)

$51,097

Your old tax bill

$45,000

Your new tax bill

$51,097

Estimated tax savings

-$6,097

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