BNBCalc Short Term Rental Investment Analysis 402 Sandpiper Ln, Surf City, NC 28445, USA

3 bed • 3 bath • 12 guests • $465,000

BNB

Calc

Annual Revenue

$77,446

Profit (Cash Flow)

$19,585

Cap Rate

11.7%

Annual Revenue

$77,446

AirDNA projects $279/night at 76% occupancy ($77,446).

BNB Calc projects a 76% occupancy rate, $279 rate per night.

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

Return Metrics

32.39% 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)	$19,585	$39,170	$58,756	$78,341	$97,926	$195,853	$587,561
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,139	$10,595	$16,388	$22,538	$29,067	$68,275	$418,500
Down Payment	$46,500	$46,500	$46,500	$46,500	$46,500	$46,500	$46,500
Property Appreciation	$13,950	$28,318	$43,118	$58,361	$74,062	$159,921	$663,677
Total Return	$85,174	$124,584	$164,762	$205,741	$247,556	$470,550	$1,716,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.39%

Cap Rate

11.67%

Return on Investment

63.97%

402 Sandpiper Ln Surf City, North Carolina, 28445-8760

3 bed • 3 bath • 12 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

$77,446

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,585

Profit

Revenue

$77,446

Operating Expenses

$23,148

Operating Income

$54,298

Mortgage & Taxes

$34,713

Profit (Cash Flow)

$19,585

$60,450

Cash Investment

Down Payment

$46,500

Renos & Furnishing

Closing Costs

$13,950

Total

$60,450

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.39%

Cap Rate

11.67%

Return on Investment

63.97%

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

$24,828

Deductible property tax

$4,604

Your total deduction

$25,895

Your adjusted annual income

$150,000 - $25,895 = $124,105

Taxes on $124,105 (30%)

$37,232

Your old tax bill

$45,000

Your new tax bill

$37,232

Estimated tax savings

$7,768

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