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

0.39% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3.7%

Revenue Appreciation Assumption:

Cash on Cash Return

0.39%

Cap Rate

6.84%

Return on Investment

18.59%

Annual Revenue

$46,021

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,639

Annual Expenses

$19,663

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,084

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$384

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$18,272

Deductible property tax

$3,811

Est. Depreciation Value

$184,037

Profit on this property

$26,358

Your total deduction

$179,763

So, your new taxable income is your previous income minus your total deduction ($150,000 - $179,763)

-$29,763

Your old tax bill

$45,000

Your new tax bill

-$8,929

Estimated tax savings

$53,929

5 Pelzer St Woodfin, North Carolina, 28804-2109

4 bed • 2 bath • 8 guests • $385,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$46,021

Profit (Cash Flow)

$390

Cap Rate

6.8%

Annual Revenue

$46,021

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

Occupancy Rate

Avg Daily Rate

Return Metrics

0.39% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3.7%

Revenue Appreciation

Cash on Cash Return

0.39%

Cap Rate

6.84%

Return on Investment

18.59%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$54,323

Your adjusted annual income

$150,000 - $54,323 = $95,677

Taxes on $95,677 (30%)

$28,703

Your old tax bill

$45,000

Your new tax bill

$28,703

Estimated tax savings

$16,297

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