BNBCalc.com Investment Analysis Report of 219 Picnic Point Rd, Lake Lure, NC 28746, USA

4 bed • 2 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

7.88% 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

7.88%

Cap Rate

8.64%

Return on Investment

24.44%

Annual Revenue

$115,052

AirDNA projects $377/night at 62% occupancy ($85,372).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,386

Annual Expenses

$28,637

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,659

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$959

Management & Platform Fees

$288

Platform Fee (i.e. Airbnb)

$288

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,284

Profit on this property

$86,415

Your total deduction

$438,230

So, your new taxable income is your previous income minus your total deduction ($150,000 - $438,230)

-$288,230

Your old tax bill

$45,000

Your new tax bill

-$86,469

Estimated tax savings

$131,469

property-location

219 Picnic Point Rd Lake Lure, North Carolina, 28746

4 bed • 2 bath • 12 guests

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$115,052

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.88%

Cap Rate

8.64%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$119,926

Your adjusted annual income

$150,000 - $119,926 = $30,074

Taxes on $30,074 (30%)

$9,022

Your old tax bill

$45,000

Your new tax bill

$9,022

Estimated tax savings

$35,978

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