BNBCalc.com Investment Analysis Report of 250 Whitetail Ln, Leasburg, NC 27291, USA

5 bed • 3 bath • 12 guests • $749,000

BNB

Calc

Return Metrics

11.9% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.9%

Cap Rate

10.05%

Return on Investment

26.24%

Annual Revenue

$102,268

AirDNA projects $500/night at 56% occupancy ($102,268).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,248

Annual Expenses

$26,975

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,552

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$852

Management & Platform Fees

$256

Platform Fee (i.e. Airbnb)

$256

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

$35,548

Deductible property tax

$7,415

Est. Depreciation Value

$367,843

Profit on this property

$75,293

Your total deduction

$335,512

So, your new taxable income is your previous income minus your total deduction ($150,000 - $335,512)

-$185,512

Your old tax bill

$45,000

Your new tax bill

-$55,654

Estimated tax savings

$100,654

property-location

250 Whitetail Ln Leasburg, North Carolina, 27291-9050

5 bed • 3 bath • 12 guests

Purchase Price

Est. $3,593/mo

Agent

Inquire about this property

Contact Agent

$102,268

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

11.9%

Cap Rate

10.05%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$84,610

Your adjusted annual income

$150,000 - $84,610 = $65,390

Taxes on $65,390 (30%)

$19,617

Your old tax bill

$45,000

Your new tax bill

$19,617

Estimated tax savings

$25,383

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