BNBCalc.com Investment Analysis Report of 627 Sanderling Trail, Corolla, NC 27927, USA

4 bed • 3 bath • 8 guests • $700,000

BNB

Calc

Return Metrics

2.84% 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

2.84%

Cap Rate

7.44%

Return on Investment

19.07%

Annual Revenue

$75,606

AirDNA projects $300/night at 69% occupancy ($75,605).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,959

Annual Expenses

$23,509

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,330

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$630

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$329,275

Profit on this property

$52,097

Your total deduction

$317,331

So, your new taxable income is your previous income minus your total deduction ($150,000 - $317,331)

-$167,331

Your old tax bill

$45,000

Your new tax bill

-$50,199

Estimated tax savings

$95,199

627 Sanderling Trail Corolla, North Carolina, 27927

4 bed • 3 bath • 8 guests • $700,000

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

$75,606

Profit (Cash Flow)

$4,889

Cap Rate

7.4%

Annual Revenue

$75,606

AirDNA projects $300/night at 69% occupancy ($75,606)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.84% 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

2.84%

Cap Rate

7.44%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$92,995

Your adjusted annual income

$150,000 - $92,995 = $57,005

Taxes on $57,005 (30%)

$17,102

Your old tax bill

$45,000

Your new tax bill

$17,102

Estimated tax savings

$27,898

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