BNBCalc.com Investment Analysis Report of 365 Old Country Rd, Waynesville, NC 28786, USA

3 bed • 3 bath • 9 guests • $425,000

BNB

Calc

Return Metrics

-4.2% 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

-4.2%

Cap Rate

5.69%

Return on Investment

11.68%

Annual Revenue

$43,530

AirDNA projects $202/night at 59% occupancy ($43,529).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,612

Annual Expenses

$19,339

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,063

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$363

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$201,340

Profit on this property

$24,191

Your total deduction

$201,527

So, your new taxable income is your previous income minus your total deduction ($150,000 - $201,527)

-$51,527

Your old tax bill

$45,000

Your new tax bill

-$15,458

Estimated tax savings

$60,458

365 Old Country Rd Waynesville, North Carolina, 28786-8512

3 bed • 3 bath • 9 guests • $425,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$43,530

Profit (Cash Flow)

-$4,477

Cap Rate

5.7%

Annual Revenue

$43,530

AirDNA projects $202/night at 59% occupancy ($43,530)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.2% 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

-4.2%

Cap Rate

5.69%

Return on Investment

11.68%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$64,327

Your adjusted annual income

$150,000 - $64,327 = $85,673

Taxes on $85,673 (30%)

$25,702

Your old tax bill

$45,000

Your new tax bill

$25,702

Estimated tax savings

$19,298

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