BNBCalc.com Investment Analysis Report of 1214 New River Inlet Rd, North Topsail Beach, NC 28460, USA

4 bed • 4 bath • 10 guests • $1,100,000

BNB

Calc

Return Metrics

-1.65% 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

-1.65%

Cap Rate

6.34%

Return on Investment

14.93%

Annual Revenue

$95,986

AirDNA projects $360/night at 73% occupancy ($95,986).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,180

Annual Expenses

$26,158

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,500

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$800

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$513,661

Profit on this property

$69,828

Your total deduction

$506,930

So, your new taxable income is your previous income minus your total deduction ($150,000 - $506,930)

-$356,930

Your old tax bill

$45,000

Your new tax bill

-$107,079

Estimated tax savings

$152,079

1214 New River Inlet Rd North Topsail Beach, North Carolina, 28460-9252

4 bed • 4 bath • 10 guests • $1,100,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$95,986

Profit (Cash Flow)

-$4,368

Cap Rate

6.3%

Annual Revenue

$95,986

AirDNA projects $360/night at 73% occupancy ($95,986).

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.65% 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

-1.65%

Cap Rate

6.34%

Return on Investment

14.93%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$157,042

Your adjusted annual income

$150,000 - $157,042 = -$7,042

Taxes on -$7,042 (30%)

-$2,113

Your old tax bill

$45,000

Your new tax bill

-$2,113

Estimated tax savings

$47,113

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