BNBCalc.com Investment Analysis Report of 7211 Mason Rd, Climax, NC 27233, USA

3 bed • 2 bath • 6 guests • $259,000

BNB

Calc

Return Metrics

-10.05% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-10.05%

Cap Rate

4.09%

Return on Investment

5.09%

Annual Revenue

$27,923

AirDNA projects $139/night at 55% occupancy ($27,922).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,442

Annual Expenses

$17,310

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$933

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$233

Management & Platform Fees

$70

Platform Fee (i.e. Airbnb)

$70

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

$12,292

Deductible property tax

$2,564

Est. Depreciation Value

$124,726

Profit on this property

$10,613

Your total deduction

$128,970

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,970)

$21,030

Your old tax bill

$45,000

Your new tax bill

$6,309

Estimated tax savings

$38,691

7211 Mason Rd Climax, North Carolina, 27233-9142

3 bed • 2 bath • 6 guests • $259,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$27,923

Profit (Cash Flow)

-$6,847

Cap Rate

4.1%

Annual Revenue

$27,923

AirDNA projects $139/night at 55% occupancy ($27,923)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.05% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.05%

Cap Rate

4.09%

Return on Investment

5.09%

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

$12,292

Deductible property tax

$2,564

Your total deduction

$43,939

Your adjusted annual income

$150,000 - $43,939 = $106,061

Taxes on $106,061 (30%)

$31,818

Your old tax bill

$45,000

Your new tax bill

$31,818

Estimated tax savings

$13,182

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