BNBCalc Short Term Rental Investment Analysis 1710 Upper Dune Rd, Kill Devil Hills, NC 27948, USA

4 bed • 3 bath • 10 guests • $615,000

BNB

Calc

Report by:

samuelrobillard2.5@gmail.com

Annual Revenue

$81,669

Profit (Cash Flow)

$16,486

Cap Rate

9.4%

Annual Revenue

$81,669

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

BNB Calc projects a 65% occupancy rate, $344 rate per night.

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

Return Metrics

10.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,485	$32,971	$49,457	$65,942	$82,428	$164,856	$494,570
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,041	$12,456	$19,266	$26,496	$34,172	$80,266	$492,000
Down Payment	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000
Property Appreciation	$18,450	$37,453	$57,027	$77,187	$97,953	$211,508	$877,766
Total Return	$163,977	$205,881	$248,750	$292,627	$337,554	$579,631	$1,987,336

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.83%

Cap Rate

9.42%

Return on Investment

26.92%

1710 Upper Dune Rd Kill Devil Hills, North Carolina, 27948

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,950/mo

Inquire about this property

Contact Agent

$81,669

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,486

Profit

Revenue

$81,669

Operating Expenses

$23,697

Operating Income

$57,972

Mortgage & Taxes

$41,486

Profit (Cash Flow)

$16,486

$152,200

Cash Investment

Down Payment

$123,000

Renos & Furnishing

$10,750

Closing Costs

$18,450

Total

$152,200

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.83%

Cap Rate

9.42%

Return on Investment

26.92%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$45,925

Your adjusted annual income

$150,000 - $45,925 = $104,075

Taxes on $104,075 (30%)

$31,223

Your old tax bill

$45,000

Your new tax bill

$31,223

Estimated tax savings

$13,777

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