BNBCalc Short Term Rental Investment Analysis 124 Mallard Dr, Duck, NC 27949, USA

5 bed • 4 bath • 15 guests • $1,749,900

BNB

Calc

Annual Revenue

$129,581

Profit (Cash Flow)

-$18,387

Cap Rate

5.7%

Annual Revenue

$129,581

AirDNA projects $486/night at 73% occupancy ($129,581).

BNB Calc projects a 73% occupancy rate, $486 rate per night.

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

Return Metrics

-4.42% 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)	-$18,387	-$36,774	-$55,161	-$73,548	-$91,935	-$183,870	-$551,611
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,399,920	$1,399,920	$1,399,920	$1,399,920	$1,399,920	$1,399,920	$1,399,920
Down Payment	$349,980	$349,980	$349,980	$349,980	$349,980	$349,980	$349,980
Property Appreciation	$52,497	$106,568	$162,262	$219,627	$278,713	$601,819	$2,497,566
Total Return	$1,784,009	$1,819,694	$1,857,001	$1,895,979	$1,936,678	$2,167,848	$3,695,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.42%

Cap Rate

5.69%

Return on Investment

12.34%

124 Mallard Dr Duck, North Carolina, 27949-4481

5 bed • 4 bath • 15 guests

Purchase Price

Est. $8,393/mo

Inquire about this property

Contact Agent

$129,581

Annual Revenue

AirDNA projects $486/night at 73% occupancy ($129,581.26).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,387

Profit

Revenue

$129,581

Operating Expenses

$29,926

Operating Income

$99,656

Mortgage & Taxes

$118,043

Profit (Cash Flow)

-$18,387

$415,477

Cash Investment

Down Payment

$349,980

Renos & Furnishing

$13,000

Closing Costs

$52,497

Total

$415,477

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.42%

Cap Rate

5.69%

Return on Investment

12.34%

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

$83,052

Deductible property tax

$17,324

Your total deduction

$394,085

Your adjusted annual income

$150,000 - $394,085 = -$244,085

Taxes on -$244,085 (30%)

-$73,226

Your old tax bill

$45,000

Your new tax bill

-$73,226

Estimated tax savings

$118,226

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