BNBCalc.com Investment Analysis Report of 5 Oceanic St, Wrightsville Beach, NC 28480, USA

6 bed • 5 bath • 18 guests • $2,000,000

BNB

Calc

Return Metrics

2.02% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.02%

Cap Rate

7.22%

Return on Investment

18.78%

Annual Revenue

$181,855

AirDNA projects $766/night at 53% occupancy ($148,281).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,110

Annual Expenses

$37,321

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,215

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,515

Management & Platform Fees

$455

Platform Fee (i.e. Airbnb)

$455

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

$94,922

Deductible property tax

$19,800

Est. Depreciation Value

$930,888

Profit on this property

$144,534

Your total deduction

$901,076

So, your new taxable income is your previous income minus your total deduction ($150,000 - $901,076)

-$751,076

Your old tax bill

$45,000

Your new tax bill

-$225,323

Estimated tax savings

$270,323

5 Oceanic St Wrightsville Beach, North Carolina, 28480-2853

6 bed • 5 bath • 18 guests

Purchase Price

Est. $9,593/mo

Inquire about this property

Contact Andrew

REALTOR®

$181,855

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.02%

Cap Rate

7.22%

Return on Investment

18.78%

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 est deduction will be...

Deductible mortgage interest

$94,922

Deductible property tax

$19,800

Your total deduction

$267,044

Your adjusted annual income

$150,000 - $267,044 = -$117,044

Taxes on -$117,044 (30%)

-$35,113

Your old tax bill

$45,000

Your new tax bill

-$35,113

Estimated tax savings

$80,113

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