BNBCalc.com Investment Analysis Report of 54 Jonestown Rd, Woodfin, NC 28804, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

387.52% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

387.52%

Cap Rate

∞%

Return on Investment

387.52%

Annual Revenue

$43,150

AirDNA projects $179/night at 66% occupancy ($43,149).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,577

Annual Expenses

$18,929

Utilities

$410

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

Maintenance

$1,060

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

Deductible property tax

Est. Depreciation Value

$4,000

Profit on this property

$24,220

Your total deduction

-$20,220

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$20,220)

$170,220

Your old tax bill

$45,000

Your new tax bill

$51,066

Estimated tax savings

-$6,066

54 Jonestown Rd Woodfin, North Carolina, 28804-3035

2 bed • 1 bath • 4 guests • $0

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$43,150

Profit (Cash Flow)

$24,220

Cap Rate

Infinity%

Annual Revenue

$43,150

AirDNA projects $179/night at 66% occupancy ($43,150)

Occupancy Rate

Avg Daily Rate

Return Metrics

387.52% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

387.52%

Cap Rate

∞%

Return on Investment

387.52%

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

Deductible property tax

Your total deduction

-$23,020

Your adjusted annual income

$150,000 - -$23,020 = $173,020

Taxes on $173,020 (30%)

$51,906

Your old tax bill

$45,000

Your new tax bill

$51,906

Estimated tax savings

-$6,906

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