BNBCalc Short Term Rental Investment Analysis 1518 S Anderson Blvd, Topsail Beach, NC 28445, USA

3 bed • 2 bath • 6 guests • $695,000

BNB

Calc

Annual Revenue

$80,715

Profit (Cash Flow)

$10,260

Cap Rate

8.2%

Annual Revenue

$80,715

AirDNA projects $287/night at 77% occupancy ($80,715).

BNB Calc projects a 77% occupancy rate, $287 rate per night.

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

Return Metrics

6.09% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,259	$20,519	$30,779	$41,039	$51,298	$102,597	$307,793
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,827	$14,076	$21,772	$29,943	$38,617	$90,707	$556,000
Down Payment	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000
Property Appreciation	$20,850	$42,325	$64,445	$87,228	$110,695	$239,021	$991,947
Total Return	$176,937	$215,921	$255,997	$297,210	$339,612	$571,327	$1,994,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.09%

Cap Rate

8.22%

Return on Investment

22.53%

1518 S Anderson Blvd Topsail Beach, North Carolina, 28445-6987

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,334/mo

Inquire about this property

Contact Agent

$80,715

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,260

Profit

Revenue

$80,715

Operating Expenses

$23,573

Operating Income

$57,142

Mortgage & Taxes

$46,883

Profit (Cash Flow)

$10,260

$168,350

Cash Investment

Down Payment

$139,000

Renos & Furnishing

$8,500

Closing Costs

$20,850

Total

$168,350

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.09%

Cap Rate

8.22%

Return on Investment

22.53%

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

$32,985

Deductible property tax

$6,880

Your total deduction

$59,766

Your adjusted annual income

$150,000 - $59,766 = $90,234

Taxes on $90,234 (30%)

$27,070

Your old tax bill

$45,000

Your new tax bill

$27,070

Estimated tax savings

$17,930

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