BNBCalc.com Investment Analysis Report of 407 Overlook Rd, Sapphire, NC 28774, USA

1 bed • 1 bath • 5 guests • $175,000

BNB

Calc

Return Metrics

41.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

41.1%

Cap Rate

17.19%

Return on Investment

56.76%

Annual Revenue

$50,309

AirDNA projects $194/night at 71% occupancy ($50,308).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,685

Annual Expenses

$20,220

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,119

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$419

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

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

$8,306

Deductible property tax

$1,732

Est. Depreciation Value

$83,319

Profit on this property

$30,089

Your total deduction

$63,268

So, your new taxable income is your previous income minus your total deduction ($150,000 - $63,268)

$86,732

Your old tax bill

$45,000

Your new tax bill

$26,020

Estimated tax savings

$18,980

407 Overlook Rd Sapphire, North Carolina, 28774

1 bed • 1 bath • 5 guests • $175,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$50,309

Profit (Cash Flow)

$18,293

Cap Rate

17.2%

Annual Revenue

$50,309

AirDNA projects $194/night at 71% occupancy ($50,309)

Occupancy Rate

Avg Daily Rate

Return Metrics

41.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

41.1%

Cap Rate

17.19%

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

$8,306

Deductible property tax

$1,732

Your total deduction

$6,484

Your adjusted annual income

$150,000 - $6,484 = $143,516

Taxes on $143,516 (30%)

$43,055

Your old tax bill

$45,000

Your new tax bill

$43,055

Estimated tax savings

$1,945

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