BNBCalc.com Investment Analysis Report of 516 Dock St, Wilmington, NC 28401, USA

2 bed • 1.5 bath • 7 guests • $210,000

BNB

Calc

Return Metrics

35.21% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

10%

Revenue Appreciation Assumption:

Cash on Cash Return

35.21%

Cap Rate

16.96%

Return on Investment

69.61%

Annual Revenue

$53,063

AirDNA projects $227/night at 64% occupancy ($53,062).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,453

Annual Expenses

$17,441

Utilities

$298

Internet + TV

$53

Water/Sewer

$95

Garbage

Electric

$150

Gas

Other

Maintenance

$1,023

Property Insurance

$170

HOA

Landscaping

Ongoing Repairs

$125

Supplies

$75

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$553

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$4,528

Deductible property tax

$2,161

Est. Depreciation Value

$111,678

Profit on this property

$35,622

Your total deduction

$82,745

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,745)

$67,255

Your old tax bill

$45,000

Your new tax bill

$20,176

Estimated tax savings

$24,824

516 Dock St Wilmington, North Carolina, 28401-4628

2 bed • 1.5 bath • 7 guests • $210,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Andrew Gillespie

REALTOR®

Edit my contact card

Annual Revenue

$53,063

Profit (Cash Flow)

$25,242

Cap Rate

17.0%

Annual Revenue

$53,063

AirDNA projects $227/night at 64% occupancy ($53,063)

Occupancy Rate

Avg Daily Rate

Return Metrics

35.21% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

10%

Revenue Appreciation

Cash on Cash Return

35.21%

Cap Rate

16.96%

Return on Investment

69.61%

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

$4,528

Deductible property tax

$2,161

Your total deduction

$6,417

Your adjusted annual income

$150,000 - $6,417 = $143,583

Taxes on $143,583 (30%)

$43,075

Your old tax bill

$45,000

Your new tax bill

$43,075

Estimated tax savings

$1,925

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