BNBCalc.com Investment Analysis Report of 902 Mills Gap Rd, Fletcher, NC 28732, USA

4 bed • 5 bath • 12 guests • $900,000

BNB

Calc

Return Metrics

23.7% 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

23.7%

Cap Rate

12.49%

Return on Investment

40.12%

Annual Revenue

$144,962

AirDNA projects $559/night at 45% occupancy ($91,877).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,710

Annual Expenses

$32,525

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,908

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,208

Management & Platform Fees

$362

Platform Fee (i.e. Airbnb)

$362

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$421,708

Profit on this property

$112,437

Your total deduction

$360,896

So, your new taxable income is your previous income minus your total deduction ($150,000 - $360,896)

-$210,896

Your old tax bill

$45,000

Your new tax bill

-$63,269

Estimated tax savings

$108,269

property-location

902 Mills Gap Rd Fletcher, North Carolina, 28732-8480

4 bed • 5 bath • 12 guests

Est. $4,317/mo

Agent

Inquire about this property

Contact Agent

$144,962

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.7%

Cap Rate

12.49%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$73,616

Your adjusted annual income

$150,000 - $73,616 = $76,384

Taxes on $76,384 (30%)

$22,915

Your old tax bill

$45,000

Your new tax bill

$22,915

Estimated tax savings

$22,085

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