BNBCalc.com Investment Analysis Report of 1866 New River Inlet Rd unit 3304, North Topsail Beach, NC 28460, USA

2 bed • 2 bath • 4 guests • $420,000

BNB

Calc

Return Metrics

1.99% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.99%

Cap Rate

7.75%

Return on Investment

30.21%

Annual Revenue

$53,150

AirDNA projects $214/night at 68% occupancy ($53,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,716

Annual Expenses

$20,590

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,143

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$443

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$22,425

Deductible property tax

$4,158

Est. Depreciation Value

$197,597

Profit on this property

$32,561

Your total deduction

$191,619

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,619)

-$41,619

Your old tax bill

$45,000

Your new tax bill

-$12,486

Estimated tax savings

$57,486

1866 New River Inlet Rd

North Topsail Beach, North Carolina, 28460

2 bed • 2 bath • 4 guests • $420,000

Annual Revenue

$53,150

Profit (Cash Flow)

$1,217

Cap Rate

7.8%

Annual Revenue

$53,150

AirDNA projects $214/night at 68% occupancy ($53,150)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.99% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.99%

Cap Rate

7.75%

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

$22,425

Deductible property tax

$4,158

Your total deduction

$56,995

Your adjusted annual income

$150,000 - $56,995 = $93,005

Taxes on $93,005 (30%)

$27,901

Your old tax bill

$45,000

Your new tax bill

$27,901

Estimated tax savings

$17,099

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