BNBCalc Short Term Rental Investment Analysis 2000 New River Inlet Rd unit 2110, North Topsail Beach, NC 28460, USA

2 bed • 2 bath • 5 guests • $330,000

BNB

Calc

Report by:

eltorro71@gmail.com

Annual Revenue

$51,134

Profit (Cash Flow)

$6,772

Cap Rate

9.5%

Annual Revenue

$51,134

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

BNB Calc projects a 70% occupancy rate, $200 rate per night.

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

Return Metrics

13.7% 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)	$6,771	$13,543	$20,315	$27,086	$33,858	$67,717	$203,152
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,647	$7,519	$11,630	$15,994	$20,628	$48,453	$297,000
Down Payment	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000
Property Appreciation	$9,900	$20,097	$30,599	$41,417	$52,560	$113,492	$470,996
Total Return	$53,318	$74,159	$95,545	$117,499	$140,047	$262,663	$1,004,148

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.7%

Cap Rate

9.51%

Return on Investment

41.13%

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

2 bed • 2 bath • 5 guests

Purchase Price

Est. $1,583/mo

Inquire about this property

Contact Agent

$51,134

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,772

Profit

Revenue

$51,134

Operating Expenses

$19,727

Operating Income

$31,407

Mortgage & Taxes

$24,635

Profit (Cash Flow)

$6,772

$49,400

Cash Investment

Down Payment

$33,000

Renos & Furnishing

$6,500

Closing Costs

$9,900

Total

$49,400

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.7%

Cap Rate

9.51%

Return on Investment

41.13%

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

$17,620

Deductible property tax

$3,267

Your total deduction

$26,401

Your adjusted annual income

$150,000 - $26,401 = $123,599

Taxes on $123,599 (30%)

$37,080

Your old tax bill

$45,000

Your new tax bill

$37,080

Estimated tax savings

$7,920

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