BNBCalc.com Investment Analysis Report of 26641 Colony Dr, Salvo, NC 27972, USA

5 bed • 6 bath • 16 guests • $825,000

BNB

Calc

Return Metrics

21.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

21.11%

Cap Rate

11.94%

Return on Investment

37.28%

Annual Revenue

$129,022

AirDNA projects $471/night at 75% occupancy ($129,022).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,538

Annual Expenses

$30,453

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,775

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,075

Management & Platform Fees

$323

Platform Fee (i.e. Airbnb)

$323

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

$388,605

Profit on this property

$98,570

Your total deduction

$337,359

So, your new taxable income is your previous income minus your total deduction ($150,000 - $337,359)

-$187,359

Your old tax bill

$45,000

Your new tax bill

-$56,208

Estimated tax savings

$101,208

26641 Colony Dr Salvo, North Carolina, 27972

5 bed • 6 bath • 16 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

$129,022

Profit (Cash Flow)

$42,926

Cap Rate

11.9%

Annual Revenue

$129,022

AirDNA projects $471/night at 75% occupancy ($129,022)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.11%

Cap Rate

11.94%

Return on Investment

37.28%

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

$72,591

Your adjusted annual income

$150,000 - $72,591 = $77,409

Taxes on $77,409 (30%)

$23,223

Your old tax bill

$45,000

Your new tax bill

$23,223

Estimated tax savings

$21,777

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