BNBCalc.com Investment Analysis Report of 64 field mouse Ln, Maggie Valley, NC, USA

6 bed • 5.5 bath • 16 guests • $825,000

BNB

Calc

Return Metrics

11.43% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

11.43%

Cap Rate

8.89%

Return on Investment

35.02%

Annual Revenue

$96,132

AirDNA projects $432/night at 61% occupancy ($96,249).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,896

Annual Expenses

$22,755

Utilities

$455

Internet + TV

$100

Water/Sewer

Garbage

$50

Electric

$200

Gas

$55

Other

$50

Maintenance

$1,201

Property Insurance

$150

HOA

Landscaping

$70

Ongoing Repairs

$150

Supplies

$120

Software

$30

Pest Control

$40

Permits

Other

Cleaning Cost

$641

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

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

$45,016

Deductible property tax

$2,916

Est. Depreciation Value

$412,205

Profit on this property

$73,378

Your total deduction

$386,760

So, your new taxable income is your previous income minus your total deduction ($150,000 - $386,760)

-$236,760

Your old tax bill

$45,000

Your new tax bill

-$71,028

Estimated tax savings

$116,028

64 field mouse Ln Maggie Valley, North Carolina, 28751

6 bed • 5.5 bath • 16 guests • $825,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

NC STR Expert at Savvy STR Agents

Edit my contact card

Annual Revenue

$96,132

Profit (Cash Flow)

$16,306

Cap Rate

8.9%

Annual Revenue

$96,132

AirDNA projects $432/night at 61% occupancy ($96,249)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.43% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.43%

Cap Rate

8.89%

Return on Investment

35.02%

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

$45,016

Deductible property tax

$2,916

Your total deduction

$105,472

Your adjusted annual income

$150,000 - $105,472 = $44,528

Taxes on $44,528 (30%)

$13,358

Your old tax bill

$45,000

Your new tax bill

$13,358

Estimated tax savings

$31,642

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