BNBCalc.com Investment Analysis Report of 277 Westridge Dr, Lake Lure, NC 28746, USA

3 bed • 2 bath • 8 guests • $410,000

BNB

Calc

Return Metrics

8.88% 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

8.88%

Cap Rate

8.11%

Return on Investment

41.99%

Annual Revenue

$60,448

AirDNA projects $321/night at 37% occupancy ($43,380).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,264

Annual Expenses

$27,163

Utilities

$505

Internet + TV

$300

Water/Sewer

$0

Garbage

$0

Electric

$100

Gas

$55

Other

$50

Maintenance

$1,104

Property Insurance

$150

HOA

$0

Landscaping

$100

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$504

Management & Platform Fees

$655

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

$504

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

$18,570

Deductible property tax

$4,510

Est. Depreciation Value

$188,831

Profit on this property

$33,285

Your total deduction

$178,626

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,626)

-$28,626

Your old tax bill

$45,000

Your new tax bill

-$8,588

Estimated tax savings

$53,588

property-location

277 Westridge Dr Lake Lure, North Carolina, 28746

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,967/mo

Agent

Inquire about this property

Contact Agent

$60,448

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

8.88%

Cap Rate

8.11%

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

$18,570

Deductible property tax

$4,510

Your total deduction

$50,050

Your adjusted annual income

$150,000 - $50,050 = $99,950

Taxes on $99,950 (30%)

$29,985

Your old tax bill

$45,000

Your new tax bill

$29,985

Estimated tax savings

$15,015

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