BNBCalc.com Investment Analysis Report of 4812 Engagement Hill Loop, Nags Head, NC 27959, USA

5 bed • 6 bath • 14 guests • $895,000

BNB

Calc

Return Metrics

3.93% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.93%

Cap Rate

7.7%

Return on Investment

20.18%

Annual Revenue

$95,033

AirDNA projects $413/night at 63% occupancy ($95,032).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,170

Annual Expenses

$26,034

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,492

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$792

Management & Platform Fees

$238

Platform Fee (i.e. Airbnb)

$238

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

$42,478

Deductible property tax

$8,861

Est. Depreciation Value

$420,845

Profit on this property

$68,999

Your total deduction

$403,184

So, your new taxable income is your previous income minus your total deduction ($150,000 - $403,184)

-$253,184

Your old tax bill

$45,000

Your new tax bill

-$75,955

Estimated tax savings

$120,955

4812 Engagement Hill Loop Nags Head, North Carolina, 27959

5 bed • 6 bath • 14 guests • $895,000

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

$95,033

Profit (Cash Flow)

$8,627

Cap Rate

7.7%

Annual Revenue

$95,033

AirDNA projects $413/night at 63% occupancy ($95,033)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.93% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.93%

Cap Rate

7.7%

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

$42,478

Deductible property tax

$8,861

Your total deduction

$116,464

Your adjusted annual income

$150,000 - $116,464 = $33,536

Taxes on $33,536 (30%)

$10,061

Your old tax bill

$45,000

Your new tax bill

$10,061

Estimated tax savings

$34,939

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