BNBCalc.com Investment Analysis Report of 807 Ocean Dr, Emerald Isle, NC 28594, USA

6 bed • 3 bath • 12 guests • $1,400,000

BNB

Calc

Return Metrics

19.55% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3.9%

Revenue Appreciation Assumption:

Cash on Cash Return

19.55%

Cap Rate

10.93%

Return on Investment

52.58%

Annual Revenue

$191,753

AirDNA projects $522/night at 70% occupancy ($133,460).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,218

Annual Expenses

$38,613

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,278

Property Insurance

$300

HOA

Landscaping

$150

Ongoing Repairs

$300

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,278

Management & Platform Fees

$479

Platform Fee (i.e. Airbnb)

$479

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

$83,337

Deductible property tax

$15,400

Est. Depreciation Value

$669,430

Profit on this property

$153,140

Your total deduction

$615,026

So, your new taxable income is your previous income minus your total deduction ($150,000 - $615,026)

-$465,026

Your old tax bill

$45,000

Your new tax bill

-$139,508

Estimated tax savings

$184,508

807 Ocean Dr Emerald Isle, North Carolina, 28594-6838

6 bed • 3 bath • 12 guests • $1,400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$191,753

Profit (Cash Flow)

$40,376

Cap Rate

10.9%

Annual Revenue

$191,753

AirDNA projects $522/night at 70% occupancy ($133,460)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.55% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3.9%

Revenue Appreciation

Cash on Cash Return

19.55%

Cap Rate

10.93%

Return on Investment

52.58%

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

$83,337

Deductible property tax

$15,400

Your total deduction

$158,738

Your adjusted annual income

$150,000 - $158,738 = -$8,738

Taxes on -$8,738 (30%)

-$2,622

Your old tax bill

$45,000

Your new tax bill

-$2,622

Estimated tax savings

$47,622

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