BNBCalc Short Term Rental Investment Analysis 1214 New River Inlet Rd, North Topsail Beach, NC 28460, USA

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

BNB

Calc

Annual Revenue

$95,986

Profit (Cash Flow)

-$3,775

Cap Rate

6.4%

Annual Revenue

$95,986

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

BNB Calc projects a 73% occupancy rate, $360 rate per night.

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

Return Metrics

-1.42% 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)	-$3,774	-$7,549	-$11,323	-$15,098	-$18,873	-$37,746	-$113,238
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,806	$22,279	$34,460	$47,392	$61,121	$143,565	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$260,031	$301,720	$345,136	$390,353	$437,450	$704,127	$2,556,750

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.42%

Cap Rate

6.4%

Return on Investment

15.16%

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

4 bed • 4 bath • 10 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$95,986

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,775

Profit

Revenue

$95,986

Operating Expenses

$25,558

Operating Income

$70,428

Mortgage & Taxes

$74,203

Profit (Cash Flow)

-$3,775

$264,000

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$11,000

Closing Costs

$33,000

Total

$264,000

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.42%

Cap Rate

6.4%

Return on Investment

15.16%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$114,268

Your adjusted annual income

$150,000 - $114,268 = $35,732

Taxes on $35,732 (30%)

$10,720

Your old tax bill

$45,000

Your new tax bill

$10,720

Estimated tax savings

$34,280

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