BNBCalc.com Investment Analysis Report of 1710 Upper Dune Rd, Kill Devil Hills, NC 27948, USA

4 bed • 3 bath • 10 guests • $615,000

BNB

Calc

Return Metrics

10.43% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.43%

Cap Rate

9.32%

Return on Investment

26.53%

Annual Revenue

$81,669

AirDNA projects $344/night at 65% occupancy ($81,668).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,025

Annual Expenses

$24,297

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,381

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$681

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

Property Manager Fee

$0

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

$29,189

Deductible property tax

$6,088

Est. Depreciation Value

$290,127

Profit on this property

$57,372

Your total deduction

$268,032

So, your new taxable income is your previous income minus your total deduction ($150,000 - $268,032)

-$118,032

Your old tax bill

$45,000

Your new tax bill

-$35,410

Estimated tax savings

$80,410

1710 Upper Dune Rd

Kill Devil Hills, North Carolina, 27948

4 bed • 3 bath • 10 guests • $615,000

Annual Revenue

$81,669

Profit (Cash Flow)

$15,888

Cap Rate

9.3%

Annual Revenue

$81,669

AirDNA projects $344/night at 65% occupancy ($81,669)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.43% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.43%

Cap Rate

9.32%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$70,352

Your adjusted annual income

$150,000 - $70,352 = $79,648

Taxes on $79,648 (30%)

$23,894

Your old tax bill

$45,000

Your new tax bill

$23,894

Estimated tax savings

$21,106

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