BNBCalc.com Investment Analysis Report of 1607 Canal Dr, Carolina Beach, NC 28428, USA

4 bed • 5 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

9.09% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.09%

Cap Rate

8.94%

Return on Investment

25.55%

Annual Revenue

$113,386

AirDNA projects $597/night at 52% occupancy ($113,386).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,368

Annual Expenses

$28,420

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,645

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$945

Management & Platform Fees

$283

Platform Fee (i.e. Airbnb)

$283

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$444,736

Profit on this property

$84,966

Your total deduction

$414,263

So, your new taxable income is your previous income minus your total deduction ($150,000 - $414,263)

-$264,263

Your old tax bill

$45,000

Your new tax bill

-$79,279

Estimated tax savings

$124,279

property-location

1607 Canal Dr Carolina Beach, North Carolina, 28428

4 bed • 5 bath • 12 guests

Est. $4,557/mo

Agent

Inquire about this property

Contact Agent

$113,386

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.09%

Cap Rate

8.94%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$111,303

Your adjusted annual income

$150,000 - $111,303 = $38,697

Taxes on $38,697 (30%)

$11,609

Your old tax bill

$45,000

Your new tax bill

$11,609

Estimated tax savings

$33,391

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