BNBCalc.com Investment Analysis Report of 114 E Boardwalk Blvd, Atlantic Beach, NC 28512, USA

5 bed • 3 bath • 12 guests • $1,300,000

BNB

Calc

Return Metrics

-5.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.08%

Cap Rate

5.52%

Return on Investment

11.52%

Annual Revenue

$98,287

AirDNA projects $585/night at 46% occupancy ($98,287).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,205

Annual Expenses

$26,457

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,519

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$819

Management & Platform Fees

$246

Platform Fee (i.e. Airbnb)

$246

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

$61,699

Deductible property tax

$12,870

Est. Depreciation Value

$606,893

Profit on this property

$71,830

Your total deduction

$609,633

So, your new taxable income is your previous income minus your total deduction ($150,000 - $609,633)

-$459,633

Your old tax bill

$45,000

Your new tax bill

-$137,890

Estimated tax savings

$182,890

114 E Boardwalk Blvd Atlantic Beach, North Carolina, 28512-5442

5 bed • 3 bath • 12 guests • $1,300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$98,287

Profit (Cash Flow)

-$15,854

Cap Rate

5.5%

Annual Revenue

$98,287

AirDNA projects $585/night at 46% occupancy ($98,287).

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.08%

Cap Rate

5.52%

Return on Investment

11.52%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$196,241

Your adjusted annual income

$150,000 - $196,241 = -$46,241

Taxes on -$46,241 (30%)

-$13,872

Your old tax bill

$45,000

Your new tax bill

-$13,872

Estimated tax savings

$58,872

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 recomend LearnLikeACPA.com