BNBCalc.com Investment Analysis Report of 3152 Memorial Hwy, Lake Lure, NC 28746, USA

2 bed • 2 bath • 4 guests • $359,500

BNB

Calc

Return Metrics

-7.5% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.5%

Cap Rate

4.88%

Return on Investment

8.55%

Annual Revenue

$35,896

AirDNA projects $182/night at 54% occupancy ($35,896).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,529

Annual Expenses

$18,347

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$999

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$299

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

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

$17,062

Deductible property tax

$3,559

Est. Depreciation Value

$169,733

Profit on this property

$17,550

Your total deduction

$172,804

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,804)

-$22,804

Your old tax bill

$45,000

Your new tax bill

-$6,841

Estimated tax savings

$51,841

3152 Memorial Hwy Lake Lure, North Carolina, 28746-9710

2 bed • 2 bath • 4 guests • $359,500

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

$35,896

Profit (Cash Flow)

-$6,690

Cap Rate

4.9%

Annual Revenue

$35,896

AirDNA projects $182/night at 54% occupancy ($35,896)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.5% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.5%

Cap Rate

4.88%

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

$17,062

Deductible property tax

$3,559

Your total deduction

$57,153

Your adjusted annual income

$150,000 - $57,153 = $92,847

Taxes on $92,847 (30%)

$27,854

Your old tax bill

$45,000

Your new tax bill

$27,854

Estimated tax savings

$17,146

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