BNBCalc.com Investment Analysis Report of 102 Kenwood Ave, Wilmington, NC 28405, USA

4 bed • 2 bath • 12 guests • $350,000

BNB

Calc

Return Metrics

4.24% 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

4.24%

Cap Rate

7.84%

Return on Investment

19.55%

Annual Revenue

$47,292

AirDNA projects $249/night at 52% occupancy ($47,291).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,828

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$167,917

Profit on this property

$27,464

Your total deduction

$160,530

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,530)

-$10,530

Your old tax bill

$45,000

Your new tax bill

-$3,159

Estimated tax savings

$48,159

102 Kenwood Ave

Wilmington, North Carolina, 28405-2933

4 bed • 2 bath • 12 guests • $350,000

Andrew Gillespie

REALTOR®

Edit my contact card

Annual Revenue

$47,292

Profit (Cash Flow)

$3,860

Cap Rate

7.8%

Annual Revenue

$47,292

AirDNA projects $249/night at 52% occupancy ($47,292)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.24% 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

4.24%

Cap Rate

7.84%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$46,066

Your adjusted annual income

$150,000 - $46,066 = $103,934

Taxes on $103,934 (30%)

$31,180

Your old tax bill

$45,000

Your new tax bill

$31,180

Estimated tax savings

$13,820

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