BNBCalc Short Term Rental Investment Analysis 1822 New River Inlet Rd, North Topsail Beach, NC 28460, USA

1 bed • 1 bath • 4 guests • $275,000

BNB

Calc

Report by:

rancevukovic@gmail.com

Annual Revenue

$42,529

Profit (Cash Flow)

$5,370

Cap Rate

8.7%

Annual Revenue

$42,529

AirDNA projects $164/night at 71% occupancy ($42,529).

BNB Calc projects a 71% occupancy rate, $164 rate per night.

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

Return Metrics

7.95% 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)	$5,369	$10,739	$16,108	$21,478	$26,848	$53,696	$161,088
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,701	$5,569	$8,615	$11,848	$15,280	$35,891	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$71,321	$88,056	$105,223	$122,841	$140,928	$239,164	$828,585

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.95%

Cap Rate

8.69%

Return on Investment

24.17%

1822 New River Inlet Rd North Topsail Beach, North Carolina, 28460

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

$42,529

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,370

Profit

Revenue

$42,529

Operating Expenses

$18,609

Operating Income

$23,920

Mortgage & Taxes

$18,551

Profit (Cash Flow)

$5,370

$67,500

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$4,250

Closing Costs

$8,250

Total

$67,500

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.95%

Cap Rate

8.69%

Return on Investment

24.17%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$22,461

Your adjusted annual income

$150,000 - $22,461 = $127,539

Taxes on $127,539 (30%)

$38,262

Your old tax bill

$45,000

Your new tax bill

$38,262

Estimated tax savings

$6,738

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