BNBCalc.com Investment Analysis Report of 5 Pelzer St, Woodfin, NC 28804, USA

4 bed • 2 bath • 8 guests • $385,000

BNB

Calc

Return Metrics

53.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

6.9%

Revenue Appreciation:

Cash on Cash Return

53.72%

Cap Rate

14.99%

Return on Investment

105.89%

Annual Revenue

$73,414

AirDNA projects $300/night at 58% occupancy ($63,552).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,307

Annual Expenses

$15,681

Utilities

$350

Internet + TV

$60

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

Maintenance

$957

Property Insurance

$100

HOA

Landscaping

$25

Ongoing Repairs

$150

Supplies

$50

Software

Pest Control

$20

Permits

Other

Cleaning Cost

$612

Management & Platform Fees

Platform Fee (i.e. Airbnb)

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

$17,437

Deductible property tax

$900

Est. Depreciation Value

$184,037

Profit on this property

$57,733

Your total deduction

$144,642

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,642)

$5,358

Your old tax bill

$45,000

Your new tax bill

$1,607

Estimated tax savings

$43,393

5 Pelzer St Woodfin, North Carolina, 28804-2109

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

$73,414

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

6.9%

Revenue Appreciation

Cash on Cash Return

53.72%

Cap Rate

14.99%

Return on Investment

105.89%

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

$17,437

Deductible property tax

$900

Your total deduction

$19,202

Your adjusted annual income

$150,000 - $19,202 = $130,798

Taxes on $130,798 (30%)

$39,239

Your old tax bill

$45,000

Your new tax bill

$39,239

Estimated tax savings

$5,761

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