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 Assumption:

3%

Revenue Appreciation Assumption:

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

277 Westridge Dr Lake Lure, North Carolina, 28746

3 bed • 2 bath • 8 guests • $410,000

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

$60,448

Profit (Cash Flow)

$4,737

Cap Rate

8.1%

Annual Revenue

$60,448

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

Occupancy Rate

Avg Daily Rate

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%

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

$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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com