BNBCalc.com Investment Analysis Report of 402 Sandpiper Ln, Surf City, NC 28445, USA

3 bed • 3 bath • 12 guests • $465,000

BNB

Calc

Return Metrics

31.42% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

31.42%

Cap Rate

11.54%

Return on Investment

63%

Annual Revenue

$77,446

AirDNA projects $279/night at 76% occupancy ($77,446).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,979

Annual Expenses

$23,748

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,345

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$645

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

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

$24,828

Deductible property tax

$4,604

Est. Depreciation Value

$214,162

Profit on this property

$53,698

Your total deduction

$189,896

So, your new taxable income is your previous income minus your total deduction ($150,000 - $189,896)

-$39,896

Your old tax bill

$45,000

Your new tax bill

-$11,969

Estimated tax savings

$56,969

402 Sandpiper Ln Surf City, North Carolina, 28445-8760

3 bed • 3 bath • 12 guests • $465,000

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

$77,446

Profit (Cash Flow)

$18,994

Cap Rate

11.5%

Annual Revenue

$77,446

AirDNA projects $279/night at 76% occupancy ($77,446)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.42% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.42%

Cap Rate

11.54%

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

$24,828

Deductible property tax

$4,604

Your total deduction

$44,072

Your adjusted annual income

$150,000 - $44,072 = $105,928

Taxes on $105,928 (30%)

$31,779

Your old tax bill

$45,000

Your new tax bill

$31,779

Estimated tax savings

$13,221

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