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 Assumption:

Revenue Appreciation Assumption:

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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$349

Management & Platform Fees

$105

Platform Fee (i.e. Airbnb)

$105

Property Manager Fee

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

34 Waterfall Dr Marion, North Carolina, 28752

3 bed • 2 bath • 6 guests • $465,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$41,912

Profit (Cash Flow)

-$8,573

Cap Rate

4.9%

Annual Revenue

$41,912

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

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.42%

Cap Rate

4.89%

Return on Investment

8.61%

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

$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

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