BNBCalc Short Term Rental Investment Analysis 126 Rice Mill Circle apt 2, Sunset Beach, NC 28468, USA

2 bed • 2 bath • 4 guests • $289,000

BNB

Calc

Annual Revenue

$40,177

Profit (Cash Flow)

$11,243

Cap Rate

9.5%

Annual Revenue

$40,177

AirDNA projects $180/night at 55% occupancy ($36,159).

BNB Calc projects a 55.00000000000001% occupancy rate, $200 rate per night.

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

Return Metrics

15.4% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,242	$22,485	$33,727	$44,970	$56,213	$112,426	$337,278
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$231,199	$231,199	$231,199	$231,199	$231,199	$231,199	$231,199
Down Payment	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800
Property Appreciation	$8,670	$17,600	$26,798	$36,272	$46,030	$99,391	$412,478
Total Return	$308,912	$329,085	$349,525	$370,242	$391,243	$500,818	$1,038,757

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.4%

Cap Rate

9.51%

Return on Investment

31.87%

126 Rice Mill Cir Sunset Beach, North Carolina, 28468-4474

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,386/mo

Inquire about this property

Contact Agent

$40,177

Annual Revenue

AirDNA projects $180/night at 55% occupancy ($36,159.15).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,243

Profit

Revenue

$40,177

Operating Expenses

$12,671

Operating Income

$27,506

Mortgage & Taxes

$16,264

Profit (Cash Flow)

$11,243

$72,970

Cash Investment

Down Payment

$57,800

Renos & Furnishing

$6,500

Closing Costs

$8,670

Total

$72,970

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.4%

Cap Rate

9.51%

Return on Investment

31.87%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$11,635

Deductible property tax

$1,200

Your total deduction

$51,600

Your adjusted annual income

$150,000 - $51,600 = $98,400

Taxes on $98,400 (30%)

$29,520

Your old tax bill

$45,000

Your new tax bill

$29,520

Estimated tax savings

$15,480