BNBCalc.com Investment Analysis Report of 5158 Watermead Ln, Belmont, NC 28012, USA

4 bed • 3.5 bath • 12 guests • $650,000

BNB

Calc

Return Metrics

57.97% 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

57.97%

Cap Rate

21.04%

Return on Investment

74.11%

Annual Revenue

$172,980

AirDNA projects $640/night at 47% occupancy ($109,865).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,014

Annual Expenses

$36,167

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,141

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,441

Management & Platform Fees

$432

Platform Fee (i.e. Airbnb)

$432

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$306,327

Profit on this property

$136,812

Your total deduction

$206,799

So, your new taxable income is your previous income minus your total deduction ($150,000 - $206,799)

-$56,799

Your old tax bill

$45,000

Your new tax bill

-$17,040

Estimated tax savings

$62,040

property-location

5158 Watermead Ln Belmont, North Carolina, 28012-6750

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $3,118/mo

Agent

Inquire about this property

Contact Agent

$172,980

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

57.97%

Cap Rate

21.04%

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

$30,850

Deductible property tax

$6,435

Your total deduction

-$1,913

Your adjusted annual income

$150,000 - -$1,913 = $151,913

Taxes on $151,913 (30%)

$45,574

Your old tax bill

$45,000

Your new tax bill

$45,574

Estimated tax savings

-$574

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