BNBCalc.com Investment Analysis Report of 25245 Island Pines Drive, Rodanthe, NC, USA

6 bed • 6 bath • 18 guests • $825,000

BNB

Calc

Return Metrics

-6.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-6.19%

Cap Rate

5.2%

Return on Investment

9.8%

Annual Revenue

$65,057

AirDNA projects $244/night at 73% occupancy ($65,057).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,845

Annual Expenses

$22,137

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,242

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$542

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

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

$39,155

Deductible property tax

$8,167

Est. Depreciation Value

$389,885

Profit on this property

$42,920

Your total deduction

$394,288

So, your new taxable income is your previous income minus your total deduction ($150,000 - $394,288)

-$244,288

Your old tax bill

$45,000

Your new tax bill

-$73,287

Estimated tax savings

$118,287

25245 Island Pines Dr Rodanthe, North Carolina, 27968

6 bed • 6 bath • 18 guests • $825,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$65,057

Profit (Cash Flow)

-$12,724

Cap Rate

5.2%

Annual Revenue

$65,057

AirDNA projects $244/night at 73% occupancy ($65,057)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.19%

Cap Rate

5.2%

Return on Investment

9.8%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$128,624

Your adjusted annual income

$150,000 - $128,624 = $21,376

Taxes on $21,376 (30%)

$6,413

Your old tax bill

$45,000

Your new tax bill

$6,413

Estimated tax savings

$38,587

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