BNBCalc.com Investment Analysis Report of 305 Holmes Rd, Lake Lure, NC 28746, USA

4 bed • 5 bath • 15 guests • $1,200,000

BNB

Calc

Return Metrics

7.13% 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

7.13%

Cap Rate

8.02%

Return on Investment

24.51%

Annual Revenue

$158,516

AirDNA projects $465/night at 58% occupancy ($98,506).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,189

Annual Expenses

$62,267

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,021

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,321

Management & Platform Fees

$2,708

Platform Fee (i.e. Airbnb)

$66

Property Manager Fee

$2,642

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

$48,311

Deductible property tax

$13,200

Est. Depreciation Value

$559,877

Profit on this property

$96,249

Your total deduction

$525,139

So, your new taxable income is your previous income minus your total deduction ($150,000 - $525,139)

-$375,139

Your old tax bill

$45,000

Your new tax bill

-$112,542

Estimated tax savings

$157,542

305 Holmes Rd Lake Lure, North Carolina, 28746-9835

4 bed • 5 bath • 15 guests • $1,200,000

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

$158,516

Profit (Cash Flow)

$20,505

Cap Rate

8.0%

Annual Revenue

$158,516

AirDNA projects $465/night at 58% occupancy ($98,506)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.13% 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

7.13%

Cap Rate

8.02%

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

$48,311

Deductible property tax

$13,200

Your total deduction

$143,779

Your adjusted annual income

$150,000 - $143,779 = $6,221

Taxes on $6,221 (30%)

$1,866

Your old tax bill

$45,000

Your new tax bill

$1,866

Estimated tax savings

$43,134

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