BNBCalc.com Investment Analysis Report of 142 Dune Rd, Kitty Hawk, NC 27949, USA

7 bed • 6 bath • 20 guests • $2,395,900

BNB

Calc

Return Metrics

-13.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.04%

Cap Rate

4.71%

Return on Investment

2.71%

Annual Revenue

$145,458

AirDNA projects $531/night at 75% occupancy ($145,458).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,716

Annual Expenses

$32,590

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,912

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,212

Management & Platform Fees

$364

Platform Fee (i.e. Airbnb)

$364

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

$142,351

Deductible property tax

$26,355

Est. Depreciation Value

$1,114,666

Profit on this property

$112,869

Your total deduction

$1,170,502

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,170,502)

-$1,020,502

Your old tax bill

$45,000

Your new tax bill

-$306,151

Estimated tax savings

$351,151

142 Dune Rd Kitty Hawk, North Carolina, 27949

7 bed • 6 bath • 20 guests • $2,395,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$145,458

Profit (Cash Flow)

-$74,151

Cap Rate

4.7%

Annual Revenue

$145,458

AirDNA projects $531/night at 75% occupancy ($145,458)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.04% 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

-13.04%

Cap Rate

4.71%

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 estimated deduction will be...

Deductible mortgage interest

$142,351

Deductible property tax

$26,355

Your total deduction

$411,308

Your adjusted annual income

$150,000 - $411,308 = -$261,308

Taxes on -$261,308 (30%)

-$78,392

Your old tax bill

$45,000

Your new tax bill

-$78,392

Estimated tax savings

$123,392

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com