BNBCalc.com Investment Analysis Report of 23 Red Cedar Trail, Southport, NC 28461, USA

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

BNB

Calc

Return Metrics

31.98% 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

31.98%

Cap Rate

14.41%

Return on Investment

48.59%

Annual Revenue

$239,417

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,734

Annual Expenses

$44,804

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,695

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,995

Management & Platform Fees

$599

Platform Fee (i.e. Airbnb)

$599

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

$64,072

Deductible property tax

$13,365

Est. Depreciation Value

$630,242

Profit on this property

$194,613

Your total deduction

$513,066

So, your new taxable income is your previous income minus your total deduction ($150,000 - $513,066)

-$363,066

Your old tax bill

$45,000

Your new tax bill

-$108,920

Estimated tax savings

$153,920

23 Red Cedar Trail

Southport, North Carolina, 28461-5005

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

Annual Revenue

$239,417

Profit (Cash Flow)

$103,557

Cap Rate

14.4%

Annual Revenue

$239,417

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

Occupancy Rate

Avg Daily Rate

Return Metrics

31.98% 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

31.98%

Cap Rate

14.41%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$83,770

Your adjusted annual income

$150,000 - $83,770 = $66,230

Taxes on $66,230 (30%)

$19,869

Your old tax bill

$45,000

Your new tax bill

$19,869

Estimated tax savings

$25,131

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