BNBCalc Short Term Rental Investment Analysis 1607 Canal Dr, Carolina Beach, NC 28428, USA

4 bed • 5 bath • 12 guests • $950,000

BNB

Calc

Annual Revenue

$113,386

Profit (Cash Flow)

$21,482

Cap Rate

9.0%

Annual Revenue

$113,386

AirDNA projects $597/night at 52% occupancy ($113,386).

BNB Calc projects a 52% occupancy rate, $597 rate per night.

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

Return Metrics

9.35% 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)	$21,482	$42,964	$64,446	$85,928	$107,410	$214,821	$644,463
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$999,982	$1,050,819	$1,102,536	$1,155,161	$1,208,720	$1,491,541	$2,950,362

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.35%

Cap Rate

Return on Investment

25.81%

1607 Canal Dr Carolina Beach, North Carolina, 28428

4 bed • 5 bath • 12 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

$113,386

Annual Revenue

Projected nightly rate is $597/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,482

Profit

Revenue

$113,386

Operating Expenses

$27,820

Operating Income

$85,566

Mortgage & Taxes

$64,084

Profit (Cash Flow)

$21,482

$229,750

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$11,250

Closing Costs

$28,500

Total

$229,750

DSCR Ratio

Strong

1.34

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.35%

Cap Rate

Return on Investment

25.81%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$74,185

Your adjusted annual income

$150,000 - $74,185 = $75,815

Taxes on $75,815 (30%)

$22,744

Your old tax bill

$45,000

Your new tax bill

$22,744

Estimated tax savings

$22,256

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