BNBCalc.com Investment Analysis Report of 353 St George Ln, Semora, NC 27343, USA

6 bed • 3 bath • 13 guests • $585,000

BNB

Calc

Return Metrics

15.76% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

4.4%

Revenue Appreciation:

0%

Cash on Cash Return

15.76%

Cap Rate

11.58%

Return on Investment

39.14%

Annual Revenue

$95,723

AirDNA projects $468/night at 56% occupancy ($95,723).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,330

Annual Expenses

$27,960

Utilities

$595

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$55

Other

$50

Maintenance

$1,496

Property Insurance

$175

HOA

$10

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$38

Pest Control

$25

Permits

$0

Other

$0

Cleaning Cost

$798

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

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

$16,679

Deductible property tax

$6,435

Est. Depreciation Value

$301,174

Profit on this property

$67,763

Your total deduction

$256,525

So, your new taxable income is your previous income minus your total deduction ($150,000 - $256,525)

-$106,525

Your old tax bill

$45,000

Your new tax bill

-$31,957

Estimated tax savings

$76,957

property-location

353 St George Ln Semora, North Carolina, 27343-7124

6 bed • 3 bath • 13 guests

Est. $2,806/mo

Agent

Inquire about this property

Contact Jeremy

$95,723

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

4.4%

Revenue Appreciation

0%

Cash on Cash Return

15.76%

Cap Rate

11.58%

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

$16,679

Deductible property tax

$6,435

Your total deduction

$50,848

Your adjusted annual income

$150,000 - $50,848 = $99,152

Taxes on $99,152 (30%)

$29,746

Your old tax bill

$45,000

Your new tax bill

$29,746

Estimated tax savings

$15,254

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