BNBCalc.com Investment Analysis Report of 535 Jordan Rd, Bryson City, NC 28713, USA

1 bed • 1 bath • 4 guests • $75,000

BNB

Calc

Return Metrics

-1,010.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1,010.57%

Cap Rate

14.01%

Return on Investment

-975.96%

Annual Revenue

$17,532

AirDNA projects $135/night at 48% occupancy ($23,667).

Revenue Percentile

Operating Expenses

Monthly Expenses

$585

Annual Expenses

$7,019

Utilities

$295

Internet + TV

$80

Water/Sewer

$50

Garbage

$0

Electric

$115

Gas

$0

Other

$50

Maintenance

$246

Property Insurance

$50

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$146

Management & Platform Fees

$44

Platform Fee (i.e. Airbnb)

$44

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

$0

Deductible property tax

$825

Est. Depreciation Value

$37,262

Profit on this property

$10,513

Your total deduction

$27,575

So, your new taxable income is your previous income minus your total deduction ($150,000 - $27,575)

$122,425

Your old tax bill

$45,000

Your new tax bill

$36,728

Estimated tax savings

$8,272

property-location

535 Jordan Rd Bryson City, North Carolina, 28713-8054

1 bed • 1 bath • 4 guests

Purchase Price

Est. $360/mo

Agent

Inquire about this property

Contact Agent

$17,532

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

-1,010.57%

Cap Rate

14.01%

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

$0

Deductible property tax

$825

Your total deduction

$2,151

Your adjusted annual income

$150,000 - $2,151 = $147,849

Taxes on $147,849 (30%)

$44,355

Your old tax bill

$45,000

Your new tax bill

$44,355

Estimated tax savings

$645

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