BNBCalc.com Investment Analysis Report of 232 Tilson St, Mars Hill, NC 28754, USA

4 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

2.67% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.67%

Cap Rate

7.44%

Return on Investment

17.99%

Annual Revenue

$45,656

AirDNA projects $250/night at 50% occupancy ($45,655).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,635

Annual Expenses

$19,615

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$167,917

Profit on this property

$26,040

Your total deduction

$161,954

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,954)

-$11,954

Your old tax bill

$45,000

Your new tax bill

-$3,586

Estimated tax savings

$48,586

232 Tilson St Mars Hill, North Carolina, 28754-7539

4 bed • 2 bath • 8 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$45,656

Profit (Cash Flow)

$2,436

Cap Rate

7.4%

Annual Revenue

$45,656

AirDNA projects $250/night at 50% occupancy ($45,656)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.67% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.67%

Cap Rate

7.44%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$47,490

Your adjusted annual income

$150,000 - $47,490 = $102,510

Taxes on $102,510 (30%)

$30,753

Your old tax bill

$45,000

Your new tax bill

$30,753

Estimated tax savings

$14,247

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