BNBCalc.com Investment Analysis Report of 84 Samara Dr, Hendersonville, NC 28739, USA

3 bed • 2 bath • 9 guests • $320,000

BNB

Calc

Return Metrics

-1.65% 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

-1.65%

Cap Rate

5.28%

Return on Investment

15.48%

Annual Revenue

$35,155

AirDNA projects $175/night at 55% occupancy ($35,154).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,521

Annual Expenses

$18,250

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$993

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$293

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

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

$10,202

Deductible property tax

$3,520

Est. Depreciation Value

$152,821

Profit on this property

$16,905

Your total deduction

$149,638

So, your new taxable income is your previous income minus your total deduction ($150,000 - $149,638)

$362

Your old tax bill

$45,000

Your new tax bill

$109

Estimated tax savings

$44,891

property-location

84 Samara Dr Hendersonville, North Carolina, 28739-7125

3 bed • 2 bath • 9 guests

Est. $1,535/mo

Agent

Inquire about this property

Contact Agent

$35,155

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.65%

Cap Rate

5.28%

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

$10,202

Deductible property tax

$3,520

Your total deduction

$45,478

Your adjusted annual income

$150,000 - $45,478 = $104,522

Taxes on $104,522 (30%)

$31,357

Your old tax bill

$45,000

Your new tax bill

$31,357

Estimated tax savings

$13,643

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