BNBCalc.com Investment Analysis Report of 5600 Beach View Ln, Emerald Isle, NC 28594, USA

4 bed • 3 bath • 10 guests • $745,000

BNB

Calc

Return Metrics

14.32% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

10%

Revenue Appreciation Assumption:

Cash on Cash Return

14.32%

Cap Rate

11.63%

Return on Investment

56.47%

Annual Revenue

$120,531

AirDNA projects $386/night at 69% occupancy ($97,279).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,818

Annual Expenses

$33,813

Utilities

$525

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$200

Gas

$55

Other

$50

Maintenance

$1,991

Property Insurance

$587

HOA

Landscaping

$100

Ongoing Repairs

$100

Supplies

$100

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,004

Management & Platform Fees

$301

Platform Fee (i.e. Airbnb)

$301

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

$53,305

Deductible property tax

$2,459

Est. Depreciation Value

$362,320

Profit on this property

$86,718

Your total deduction

$331,367

So, your new taxable income is your previous income minus your total deduction ($150,000 - $331,367)

-$181,367

Your old tax bill

$45,000

Your new tax bill

-$54,410

Estimated tax savings

$99,410

5600 Beach View Ln Emerald Isle, North Carolina, 28594-3415

4 bed • 3 bath • 10 guests • $745,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$120,531

Profit (Cash Flow)

$26,718

Cap Rate

11.6%

Annual Revenue

$120,531

AirDNA projects $386/night at 69% occupancy ($97,279)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.32% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

10%

Revenue Appreciation

Cash on Cash Return

14.32%

Cap Rate

11.63%

Return on Investment

56.47%

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

$53,305

Deductible property tax

$2,459

Your total deduction

$84,295

Your adjusted annual income

$150,000 - $84,295 = $65,705

Taxes on $65,705 (30%)

$19,712

Your old tax bill

$45,000

Your new tax bill

$19,712

Estimated tax savings

$25,288

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