BNBCalc Short Term Rental Investment Analysis 23 Red Cedar Trail, Southport, NC 28461, USA

5 bed • 5 bath • 15 guests • $1,350,000

BNB

Calc

Annual Revenue

$239,417

Profit (Cash Flow)

$104,146

Cap Rate

14.5%

Annual Revenue

$239,417

AirDNA projects $874/night at 70% occupancy ($223,456).

BNB Calc projects a 75% occupancy rate, $874 rate per night.

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

Return Metrics

32.16% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$104,146	$208,292	$312,439	$416,585	$520,732	$1,041,464	$3,124,392
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000
Down Payment	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000
Property Appreciation	$40,500	$82,215	$125,181	$169,436	$215,020	$464,287	$1,926,804
Total Return	$1,494,646	$1,640,507	$1,787,620	$1,936,022	$2,085,752	$2,855,751	$6,401,197

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.16%

Cap Rate

14.46%

Return on Investment

48.77%

23 Red Cedar Trail Southport, North Carolina, 28461-5005

5 bed • 5 bath • 15 guests

Purchase Price

Est. $6,475/mo

Inquire about this property

Contact Agent

$239,417

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$104,146

Profit

Revenue

$239,417

Operating Expenses

$44,204

Operating Income

$195,213

Mortgage & Taxes

$91,067

Profit (Cash Flow)

$104,146

$323,750

Cash Investment

Down Payment

$270,000

Renos & Furnishing

$13,250

Closing Costs

$40,500

Total

$323,750

DSCR Ratio

Strong

2.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.16%

Cap Rate

14.46%

Return on Investment

48.77%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$31,424

Your adjusted annual income

$150,000 - $31,424 = $118,576

Taxes on $118,576 (30%)

$35,573

Your old tax bill

$45,000

Your new tax bill

$35,573

Estimated tax savings

$9,427

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