BNBCalc.com Investment Analysis Report of 3876 Island Dr, North Topsail Beach, NC 28460, USA

5 bed • 4.5 bath • 15 guests • $1,000,000

BNB

Calc

Return Metrics

15.06% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.06%

Cap Rate

11.78%

Return on Investment

30.17%

Annual Revenue

$151,211

AirDNA projects $450/night at 92% occupancy ($151,211).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,778

Annual Expenses

$33,337

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,960

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,260

Management & Platform Fees

$378

Platform Fee (i.e. Airbnb)

$378

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

$63,270

Deductible property tax

$11,000

Est. Depreciation Value

$468,964

Profit on this property

$117,874

Your total deduction

$425,361

So, your new taxable income is your previous income minus your total deduction ($150,000 - $425,361)

-$275,361

Your old tax bill

$45,000

Your new tax bill

-$82,608

Estimated tax savings

$127,608

3876 Island Dr North Topsail Beach, North Carolina, 28460

5 bed • 4.5 bath • 15 guests • $1,000,000

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

$151,211

Profit (Cash Flow)

$36,634

Cap Rate

11.8%

Annual Revenue

$151,211

AirDNA projects $450/night at 92% occupancy ($151,211)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.06% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.06%

Cap Rate

11.78%

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

$63,270

Deductible property tax

$11,000

Your total deduction

$105,881

Your adjusted annual income

$150,000 - $105,881 = $44,119

Taxes on $44,119 (30%)

$13,236

Your old tax bill

$45,000

Your new tax bill

$13,236

Estimated tax savings

$31,764

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