BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

$0

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

0% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

0%

Revenue Appreciation:

0%

Cash on Cash Return

0%

Cap Rate

0%

Return on Investment

0%

Operating Expenses

Monthly Expenses

$0

Annual Expenses

$0

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$0

Property Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$0

Annual Mortgage & Tax

$0

Down Payment

Purchase Price

$0

Percent Down

0%

Total Downpayment

$0

Total Loan Amount

$0

Monthly Loan Payment

Mortgage Length

0 years

Interest Rate

0%

Monthly Loan Payment

$0

Property Tax Yearly

Property Tax Yearly

0%

Property Tax Monthly

$0

Mortgage Insurance (PMI)

0%

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.
Y1Y2Y3Y4Y5Y10Y30
Property Tax+$0+$0+$0+$0+$0+$0+$0
Mortgage Interest+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN
Total Depreciation and Mortgage Interest Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
Bonus Depreciation+$0------
Accel. Depreciation+$0+$0+$0+$0+$0+$0+$0
Standard Depreciation+$0+$0+$0+$0+$0+$0+$0
Cashflow$0$0$0$0$0$0$0
Total Tax Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
property-location

10 Seagull St B Wrightsville Beach, NC, 28480

3 bed • 3 bath • 9 guests

Purchase Price

Est. $NaN/mo

$78,542

Annual Revenue

Top 48% of comparables

Top 38% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$82,485

Avg rev

64%

Avg occ

$336

Avg rate

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.15%

Cap Rate

2.95%