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

-6.9% 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

-6.9%

Cap Rate

5.02%

Return on Investment

9.13%

Annual Revenue

$41,912

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

User selected values for this report: 51% occupancy rate, $225 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,544

Annual Expenses

$18,529

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

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

$152,802

Profit on this property

$23,383

Your total deduction

$156,092

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,092)

-$6,092

Your old tax bill

$45,000

Your new tax bill

-$1,828

Estimated tax savings

$46,828

property-location

34 Waterfall Dr Marion, North Carolina, 28752

3 bed • 2 bath • 6 guests

Est. $2,230/mo

Agent

Inquire about this property

Contact Agent

$41,912

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.9%

Cap Rate

5.02%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$53,220

Your adjusted annual income

$150,000 - $53,220 = $96,780

Taxes on $96,780 (30%)

$29,034

Your old tax bill

$45,000

Your new tax bill

$29,034

Estimated tax savings

$15,966

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