BNBCalc.com Investment Analysis Report of 992 Locust Ridge, Union Mills, NC 28167, USA

4 bed • 4 bath • 10 guests • $599,000

BNB

Calc

Return Metrics

-7.25% 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

-7.25%

Cap Rate

4.94%

Return on Investment

8.77%

Annual Revenue

$49,757

AirDNA projects $239/night at 57% occupancy ($49,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,679

Annual Expenses

$20,148

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,115

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$415

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$28,429

Deductible property tax

$5,930

Est. Depreciation Value

$282,918

Profit on this property

$29,609

Your total deduction

$287,668

So, your new taxable income is your previous income minus your total deduction ($150,000 - $287,668)

-$137,668

Your old tax bill

$45,000

Your new tax bill

-$41,301

Estimated tax savings

$86,301

property-location

992 Locust Ridge Union Mills, North Carolina, 28167

4 bed • 4 bath • 10 guests

Est. $2,873/mo

Agent

Inquire about this property

Contact Agent

$49,757

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.25%

Cap Rate

4.94%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$94,894

Your adjusted annual income

$150,000 - $94,894 = $55,106

Taxes on $55,106 (30%)

$16,532

Your old tax bill

$45,000

Your new tax bill

$16,532

Estimated tax savings

$28,468

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