BNBCalc.com Investment Analysis Report of 2000 New River Inlet Rd unit 2110, North Topsail Beach, NC 28460, USA

2 bed • 2 bath • 5 guests • $330,000

BNB

Calc

Return Metrics

12.51% 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

12.51%

Cap Rate

9.33%

Return on Investment

39.93%

Annual Revenue

$51,134

AirDNA projects $200/night at 70% occupancy ($51,134).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,694

Annual Expenses

$20,327

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,126

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$17,620

Deductible property tax

$3,267

Est. Depreciation Value

$156,146

Profit on this property

$30,807

Your total deduction

$146,226

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,226)

$3,774

Your old tax bill

$45,000

Your new tax bill

$1,132

Estimated tax savings

$43,868

2000 New River Inlet Rd North Topsail Beach, North Carolina, 28460

2 bed • 2 bath • 5 guests • $330,000

Annual Revenue

$51,134

Profit (Cash Flow)

$6,183

Cap Rate

9.3%

Annual Revenue

$51,134

AirDNA projects $200/night at 70% occupancy ($51,134)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.51% 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

12.51%

Cap Rate

9.33%

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

$17,620

Deductible property tax

$3,267

Your total deduction

$39,826

Your adjusted annual income

$150,000 - $39,826 = $110,174

Taxes on $110,174 (30%)

$33,052

Your old tax bill

$45,000

Your new tax bill

$33,052

Estimated tax savings

$11,948

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