BNBCalc Short Term Rental Investment Analysis 26641 Colony Dr, Salvo, NC 27972, USA

5 bed • 6 bath • 16 guests • $825,000

BNB

Calc

Annual Revenue

$129,022

Profit (Cash Flow)

$43,518

Cap Rate

12.0%

Annual Revenue

$129,022

AirDNA projects $471/night at 75% occupancy ($129,022).

BNB Calc projects a 75% occupancy rate, $471 rate per night.

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

Return Metrics

21.41% 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)	$43,517	$87,035	$130,552	$174,070	$217,588	$435,176	$1,305,528
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,104	$16,709	$25,845	$35,544	$45,841	$107,674	$660,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$24,750	$50,242	$76,499	$103,544	$131,401	$283,731	$1,177,491
Total Return	$241,372	$318,987	$397,897	$478,159	$559,830	$991,581	$3,308,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.41%

Cap Rate

12.02%

Return on Investment

37.57%

26641 Colony Dr Salvo, North Carolina, 27972

5 bed • 6 bath • 16 guests

Purchase Price

Est. $3,957/mo

Inquire about this property

Contact Agent

$129,022

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$43,518

Profit

Revenue

$129,022

Operating Expenses

$29,853

Operating Income

$99,170

Mortgage & Taxes

$55,652

Profit (Cash Flow)

$43,518

$203,250

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$13,500

Closing Costs

$24,750

Total

$203,250

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.41%

Cap Rate

12.02%

Return on Investment

37.57%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$40,077

Your adjusted annual income

$150,000 - $40,077 = $109,923

Taxes on $109,923 (30%)

$32,977

Your old tax bill

$45,000

Your new tax bill

$32,977

Estimated tax savings

$12,023

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