BNBCalc.com Investment Analysis Report of 34 Foxfire Trce, Caswell Beach, NC, 28465

3 bed • 2 bath • 9 guests • $458,270

BNB

Calc

Return Metrics

-5.14% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.14%

Cap Rate

5.46%

Return on Investment

10.88%

Annual Revenue

$44,523

AirDNA projects $265/night at 46% occupancy ($44,523). Airbtics projects $213/night at 58% occupancy ($45,122). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$28,764$43,065$62,063$95,125
Occupancy49%57%67%73%
Nightly Rate$155$199$244$342

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Fine and Sandy
$60,258
$336
49%
3383$0❌❌❌N / Y⭐️ 4.2 (6)Profile

B

Oak Island home steps to the beach and pier
$57,042
$273
53%
3187$150❌❌✅N / Y⭐️ 4.9 (12)Profile

C

Marina 1: Spacious Townhome Within Steps of Great
$59,416
$215
73%
33101$300❌❌✅N / Y⭐️ 4.7 (14)Profile

D

Tipsy Turtle: Warm and Inviting, Short Walk to
$49,440
$185
69%
3381$270❌❌✅N / Y⭐️ 5 (5)Profile

E

OceanBreeze Getaway Paradise!
$40,573
$156
69%
3281$135✅❌✅N / Y⭐️ 4.6 (173)Profile

Operating Expenses

Monthly Expenses

$1,622

Annual Expenses

$19,468

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,071

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$371

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,576

Annual Mortgage & Tax

$30,912

Downpayment

Purchase Price

$458,270

Percent Down

20%

Total Downpayment

$91,654

Total Loan Amount

$366,616

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,198

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$378

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$21,750

Deductible property tax

$4,537

Est. Depreciation Value

$216,503

Profit on this property

$25,055

Your total deduction

$217,734

So, your new taxable income is your previous income minus your total deduction ($150,000 - $217,734)

-$67,734

Your old tax bill

$45,000

Your new tax bill

-$20,320

Estimated tax savings

$65,320

property-location

34 Foxfire Trce Caswell Beach, North Carolina, 28465

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,198/mo

Agent

Inquire about this property

Contact Agent

$710,700

Zestimate

-7

Airbnb Investor Score

-$5,856

Annual Profit

5.5%

Cap Rate

-5.1%

Cash on Cash

$44,523

Annual Revenue

BNBCalc predicts this property will get $213 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.14%

Cap Rate

5.46%

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

$21,750

Deductible property tax

$4,537

Your total deduction

$70,213

Your adjusted annual income

$150,000 - $70,213 = $79,787

Taxes on $79,787 (30%)

$23,936

Your old tax bill

$45,000

Your new tax bill

$23,936

Estimated tax savings

$21,064

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