BNBCalc.com Investment Analysis Report of 1822 New River Inlet Rd, North Topsail Beach, NC 28460, USA

1 bed • 1 bath • 4 guests • $275,000

BNB

Calc

Return Metrics

7.08% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.08%

Cap Rate

8.48%

Return on Investment

23.3%

Annual Revenue

$42,529

AirDNA projects $164/night at 71% occupancy ($42,529).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,601

Annual Expenses

$19,209

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,054

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$129,375

Profit on this property

$23,320

Your total deduction

$121,829

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,829)

$28,171

Your old tax bill

$45,000

Your new tax bill

$8,451

Estimated tax savings

$36,549

1822 New River Inlet Rd North Topsail Beach, North Carolina, 28460

1 bed • 1 bath • 4 guests • $275,000

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

$42,529

Profit (Cash Flow)

$4,780

Cap Rate

8.5%

Annual Revenue

$42,529

AirDNA projects $164/night at 71% occupancy ($42,529)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.08% 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

7.08%

Cap Rate

8.48%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$33,685

Your adjusted annual income

$150,000 - $33,685 = $116,315

Taxes on $116,315 (30%)

$34,894

Your old tax bill

$45,000

Your new tax bill

$34,894

Estimated tax savings

$10,106

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