BNBCalc.com Investment Analysis Report of 914 Balsam Dr, Newland, NC 28657, USA

4 bed • 4 bath • 12 guests • $495,900

BNB

Calc

Return Metrics

13.46% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.46%

Cap Rate

9.62%

Return on Investment

40.43%

Annual Revenue

$100,596

AirDNA projects $586/night at 47% occupancy ($100,595).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,406

Annual Expenses

$52,877

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,038

Property Insurance

$150

HOA

$500

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$838

Management & Platform Fees

$1,928

Platform Fee (i.e. Airbnb)

$251

Property Manager Fee

$1,677

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

$26,478

Deductible property tax

$5,455

Est. Depreciation Value

$235,434

Profit on this property

$47,719

Your total deduction

$219,648

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,648)

-$69,648

Your old tax bill

$45,000

Your new tax bill

-$20,894

Estimated tax savings

$65,894

property-location

914 Balsam Dr Newland, North Carolina, 28657

4 bed • 4 bath • 12 guests

Est. $2,379/mo

Agent

Inquire about this property

Contact Agent

$100,596

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.46%

Cap Rate

9.62%

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

$26,478

Deductible property tax

$5,455

Your total deduction

$59,205

Your adjusted annual income

$150,000 - $59,205 = $90,795

Taxes on $90,795 (30%)

$27,238

Your old tax bill

$45,000

Your new tax bill

$27,238

Estimated tax savings

$17,762

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