BNBCalc.com Investment Analysis Report of 211 Sand Piper Dr, North Topsail Beach, NC 28460, USA

2 bed • 1.5 bath • 6 guests • $185,000

BNB

Calc

Return Metrics

36.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

36.98%

Cap Rate

14.13%

Return on Investment

56.89%

Annual Revenue

$44,611

AirDNA projects $197/night at 62% occupancy ($44,610).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,538

Annual Expenses

$18,459

Utilities

$355

Internet + TV

$50

Water/Sewer

$70

Garbage

$50

Electric

$80

Gas

$55

Other

$50

Maintenance

$1,072

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$372

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$8,780

Deductible property tax

$1,831

Est. Depreciation Value

$85,204

Profit on this property

$26,151

Your total deduction

$69,665

So, your new taxable income is your previous income minus your total deduction ($150,000 - $69,665)

$80,335

Your old tax bill

$45,000

Your new tax bill

$24,101

Estimated tax savings

$20,899

211 Sand Piper Dr North Topsail Beach, North Carolina, 28460-9536

2 bed • 1.5 bath • 6 guests • $185,000

Annual Revenue

$44,611

Profit (Cash Flow)

$13,683

Cap Rate

14.1%

Annual Revenue

$44,611

AirDNA projects $197/night at 62% occupancy ($44,611)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.98% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

36.98%

Cap Rate

14.13%

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

$8,780

Deductible property tax

$1,831

Your total deduction

$11,649

Your adjusted annual income

$150,000 - $11,649 = $138,351

Taxes on $138,351 (30%)

$41,505

Your old tax bill

$45,000

Your new tax bill

$41,505

Estimated tax savings

$3,495

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