BNBCalc.com Investment Analysis Report of 6 Steady Aim Ln, Swannanoa, NC 28778, USA

8 bed • 5 bath • 20 guests • $1,100,000

BNB

Calc

Return Metrics

23.74% 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

23.74%

Cap Rate

15.14%

Return on Investment

35.28%

Annual Revenue

$253,859

AirDNA projects $1,448/night at 38% occupancy ($200,971).

Revenue Percentile

Operating Expenses

Monthly Expenses

$7,268

Annual Expenses

$87,211

Utilities

$1,350

Internet + TV

$500

Water/Sewer

$250

Garbage

$100

Electric

$500

Gas

$0

Other

$0

Maintenance

$1,708

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,058

Management & Platform Fees

$4,210

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$4,210

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

$80,671

Deductible property tax

$3,300

Est. Depreciation Value

$518,941

Profit on this property

$166,648

Your total deduction

$436,263

So, your new taxable income is your previous income minus your total deduction ($150,000 - $436,263)

-$286,263

Your old tax bill

$45,000

Your new tax bill

-$85,879

Estimated tax savings

$130,879

property-location

6 Steady Aim Ln Swannanoa, North Carolina, 28778-4503

8 bed • 5 bath • 20 guests

Est. $5,276/mo

Agent

Inquire about this property

Contact Agent

$253,859

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.74%

Cap Rate

15.14%

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

$80,671

Deductible property tax

$3,300

Your total deduction

$82,679

Your adjusted annual income

$150,000 - $82,679 = $67,321

Taxes on $67,321 (30%)

$20,196

Your old tax bill

$45,000

Your new tax bill

$20,196

Estimated tax savings

$24,804

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