BNBCalc.com Investment Analysis Report of 204 Sea Star Cir, Surf City, NC 28445, USA

4 bed • 4 bath • 10 guests • $650,000

BNB

Calc

Return Metrics

6.71% 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

6.71%

Cap Rate

8.4%

Return on Investment

22.83%

Annual Revenue

$78,491

AirDNA projects $307/night at 70% occupancy ($78,490).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,990

Annual Expenses

$23,884

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,354

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$654

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$306,407

Profit on this property

$54,607

Your total deduction

$289,084

So, your new taxable income is your previous income minus your total deduction ($150,000 - $289,084)

-$139,084

Your old tax bill

$45,000

Your new tax bill

-$41,725

Estimated tax savings

$86,725

204 Sea Star Cir Surf City, North Carolina, 28445-7916

4 bed • 4 bath • 10 guests • $650,000

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

$78,491

Profit (Cash Flow)

$10,771

Cap Rate

8.4%

Annual Revenue

$78,491

AirDNA projects $307/night at 70% occupancy ($78,491)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.71% 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

6.71%

Cap Rate

8.4%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$80,316

Your adjusted annual income

$150,000 - $80,316 = $69,684

Taxes on $69,684 (30%)

$20,905

Your old tax bill

$45,000

Your new tax bill

$20,905

Estimated tax savings

$24,095

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