BNBCalc.com Investment Analysis Report of 790 New River Inlet Rd unit 220b, North Topsail Beach, NC 28460, USA

3 bed • 3 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

19.66% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.66%

Cap Rate

10.45%

Return on Investment

45.91%

Annual Revenue

$81,840

AirDNA projects $291/night at 77% occupancy ($81,840).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,027

Annual Expenses

$24,319

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,382

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$682

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$29,040

Deductible property tax

$5,445

Est. Depreciation Value

$258,910

Profit on this property

$57,521

Your total deduction

$235,874

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,874)

-$85,874

Your old tax bill

$45,000

Your new tax bill

-$25,762

Estimated tax savings

$70,762

790 New River Inlet Rd

North Topsail Beach, North Carolina, 28460-8280

3 bed • 3 bath • 8 guests • $550,000

Annual Revenue

$81,840

Profit (Cash Flow)

$16,865

Cap Rate

10.5%

Annual Revenue

$81,840

AirDNA projects $291/night at 77% occupancy ($81,840)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.66% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.66%

Cap Rate

10.45%

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

$29,040

Deductible property tax

$5,445

Your total deduction

$59,474

Your adjusted annual income

$150,000 - $59,474 = $90,526

Taxes on $90,526 (30%)

$27,158

Your old tax bill

$45,000

Your new tax bill

$27,158

Estimated tax savings

$17,842

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