BNBCalc.com Investment Analysis Report of 156 S Shore Dr, Holden Beach, NC 28462, USA

5 bed • 3 bath • 8 guests • $750,000

BNB

Calc

Return Metrics

-0.79% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.79%

Cap Rate

5.18%

Return on Investment

7.75%

Annual Revenue

$65,196

AirDNA projects $401/night at 69% occupancy ($101,059).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,191

Annual Expenses

$26,286

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$758

Property Insurance

$208

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$973

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$810

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

$27,600

Deductible property tax

$8,250

Est. Depreciation Value

$353,583

Profit on this property

$38,910

Your total deduction

$350,523

So, your new taxable income is your previous income minus your total deduction ($150,000 - $350,523)

-$200,523

Your old tax bill

$45,000

Your new tax bill

-$60,157

Estimated tax savings

$105,157

156 S Shore Dr

Holden Beach, North Carolina, 28462-5046

5 bed • 3 bath • 8 guests • $750,000

Annual Revenue

$65,196

Profit (Cash Flow)

-$2,598

Cap Rate

5.2%

Annual Revenue

$65,196

AirDNA projects $401/night at 69% occupancy ($101,059)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.79% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.79%

Cap Rate

5.18%

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 estimated deduction will be...

Deductible mortgage interest

$27,600

Deductible property tax

$8,250

Your total deduction

$109,611

Your adjusted annual income

$150,000 - $109,611 = $40,389

Taxes on $40,389 (30%)

$12,117

Your old tax bill

$45,000

Your new tax bill

$12,117

Estimated tax savings

$32,883

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 reccomend LearnLikeACPA.com