BNBCalc Short Term Rental Investment Analysis 5 Oceanic St, Wrightsville Beach, NC 28480, USA

6 bed • 5 bath • 18 guests • $2,000,000

BNB

Calc

Report by:

Andrew Gillespie

REALTOR®

9193606304

agillespie@betterpropertiesllc.com

Annual Revenue

$181,855

Profit (Cash Flow)

$10,220

Cap Rate

7.3%

Annual Revenue

$181,855

AirDNA projects $766/night at 53% occupancy ($148,281).

BNB Calc projects a 65% occupancy rate, $766 rate per night.

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

Return Metrics

2.15% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,220	$20,440	$30,660	$40,880	$51,100	$102,201	$306,604
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000
Down Payment	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Property Appreciation	$60,000	$121,800	$185,454	$251,017	$318,548	$687,832	$2,854,524
Total Return	$2,070,220	$2,142,240	$2,216,114	$2,291,898	$2,369,648	$2,790,034	$5,161,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.15%

Cap Rate

7.25%

Return on Investment

18.9%

5 Oceanic St Wrightsville Beach, North Carolina, 28480-2853

6 bed • 5 bath • 18 guests

Purchase Price

Est. $9,593/mo

Inquire about this property

Contact Andrew

REALTOR®

$181,855

Annual Revenue

AirDNA projects $766/night at 53% occupancy ($148,281.75).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,220

Profit

Revenue

$181,855

Operating Expenses

$36,721

Operating Income

$145,134

Mortgage & Taxes

$134,914

Profit (Cash Flow)

$10,220

$475,250

Cash Investment

Down Payment

$400,000

Renos & Furnishing

$15,250

Closing Costs

$60,000

Total

$475,250

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.15%

Cap Rate

7.25%

Return on Investment

18.9%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$94,922

Deductible property tax

$19,800

Your total deduction

$419,291

Your adjusted annual income

$150,000 - $419,291 = -$269,291

Taxes on -$269,291 (30%)

-$80,787

Your old tax bill

$45,000

Your new tax bill

-$80,787

Estimated tax savings

$125,787