BNBCalc.com Investment Analysis Report of 308 S Topsail Dr, Surf City, NC 28445, USA

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

4.1% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.1%

Cap Rate

8.06%

Return on Investment

32.03%

Annual Revenue

$62,091

AirDNA projects $250/night at 68% occupancy ($62,091).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,813

Annual Expenses

$21,752

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,217

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$517

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

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

$26,697

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$40,340

Your total deduction

$227,029

So, your new taxable income is your previous income minus your total deduction ($150,000 - $227,029)

-$77,029

Your old tax bill

$45,000

Your new tax bill

-$23,109

Estimated tax savings

$68,109

308 S Topsail Dr

Surf City, North Carolina, 28445-6746

3 bed • 2 bath • 6 guests • $500,000

Annual Revenue

$62,091

Profit (Cash Flow)

$3,020

Cap Rate

8.1%

Annual Revenue

$62,091

AirDNA projects $250/night at 68% occupancy ($62,091)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.1% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.1%

Cap Rate

8.06%

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

$26,697

Deductible property tax

$4,950

Your total deduction

$66,421

Your adjusted annual income

$150,000 - $66,421 = $83,579

Taxes on $83,579 (30%)

$25,074

Your old tax bill

$45,000

Your new tax bill

$25,074

Estimated tax savings

$19,926

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