BNBCalc.com Investment Analysis Report of 102 Kenwood Ave, Wilmington, NC 28405, USA

4 bed • 2 bath • 12 guests • $350,000

BNB

Calc

Return Metrics

4.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.9%

Cap Rate

8.01%

Return on Investment

20.21%

Annual Revenue

$47,292

AirDNA projects $249/night at 52% occupancy ($47,291).

User selected values for this report: 52% occupancy rate, $249 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,602

Annual Expenses

$19,228

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,094

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$116,817

Profit on this property

$28,064

Your total deduction

$108,830

So, your new taxable income is your previous income minus your total deduction ($150,000 - $108,830)

$41,170

Your old tax bill

$45,000

Your new tax bill

$12,351

Estimated tax savings

$32,649

property-location

102 Kenwood Ave Wilmington, North Carolina, 28405-2933

4 bed • 2 bath • 12 guests

Est. $1,679/mo

Agent

Inquire about this property

Contact Andrew

REALTOR®

$47,292

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.9%

Cap Rate

8.01%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$16,611

Deductible property tax

$3,465

Your total deduction

$30,136

Your adjusted annual income

$150,000 - $30,136 = $119,864

Taxes on $119,864 (30%)

$35,959

Your old tax bill

$45,000

Your new tax bill

$35,959

Estimated tax savings

$9,041

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