BNBCalc Short Term Rental Investment Analysis 1117-1117 E Cambridge Rd Kill Devil Hills NC 27948

3 bed • 4 bath • 6 guests • $600,000

BNB

Calc

Annual Revenue

$50,068

Profit (Cash Flow)

-$9,995

Cap Rate

5.1%

Annual Revenue

$50,068

AirDNA projects $298/night at 46% occupancy ($50,067).

BNB Calc projects a 46% occupancy rate, $298 rate per night.

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

Return Metrics

-6.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,995	-$19,990	-$29,985	-$39,981	-$49,976	-$99,952	-$299,857
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$608,004	$616,549	$625,650	$635,324	$645,588	$706,397	$1,156,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.79%

Cap Rate

5.07%

Return on Investment

9.45%

1117-1117 E Cambridge Rd Kill Devil Hills, NC, 27948

3 bed • 4 bath • 6 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$587,800

Zestimate

$50,068

Annual Revenue

Projected nightly rate is $298/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,995

Profit

Revenue

$50,068

Operating Expenses

$19,589

Operating Income

$30,479

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$9,995

$147,000

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$9,000

Closing Costs

$18,000

Total

$147,000

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.79%

Cap Rate

5.07%

Return on Investment

9.45%

STR 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 est deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$70,678

Your adjusted annual income

$150,000 - $70,678 = $79,322

Taxes on $79,322 (30%)

$23,797

Your old tax bill

$45,000

Your new tax bill

$23,797

Estimated tax savings

$21,203

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com