BNBCalc.com Investment Analysis Report of 34 Waterfall Dr, Marion, NC 28752, USA

3 bed • 2 bath • 6 guests • $465,000

BNB

Calc

Return Metrics

-7.42% 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

-7.42%

Cap Rate

4.89%

Return on Investment

8.61%

Annual Revenue

$41,912

AirDNA projects $304/night at 51% occupancy ($56,627).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,594

Annual Expenses

$19,129

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,049

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$349

Management & Platform Fees

$105

Platform Fee (i.e. Airbnb)

$105

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

$22,069

Deductible property tax

$4,604

Est. Depreciation Value

$219,602

Profit on this property

$22,783

Your total deduction

$223,492

So, your new taxable income is your previous income minus your total deduction ($150,000 - $223,492)

-$73,492

Your old tax bill

$45,000

Your new tax bill

-$22,048

Estimated tax savings

$67,048

property-location

34 Waterfall Dr Marion, North Carolina, 28752

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,230/mo

Agent

Inquire about this property

Contact Agent

$41,912

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

-7.42%

Cap Rate

4.89%

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

$22,069

Deductible property tax

$4,604

Your total deduction

$73,860

Your adjusted annual income

$150,000 - $73,860 = $76,140

Taxes on $76,140 (30%)

$22,842

Your old tax bill

$45,000

Your new tax bill

$22,842

Estimated tax savings

$22,158

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