BNBCalc.com Investment Analysis Report of 886 New River Inlet Rd unit 38, North Topsail Beach, NC 28460, USA

2 bed • 2 bath • 5 guests • $350,000

BNB

Calc

Return Metrics

5.67% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.67%

Cap Rate

8.3%

Return on Investment

33.3%

Annual Revenue

$49,144

AirDNA projects $207/night at 65% occupancy ($49,143).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,672

Annual Expenses

$20,069

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,110

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$410

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

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

$18,688

Deductible property tax

$3,465

Est. Depreciation Value

$165,357

Profit on this property

$29,075

Your total deduction

$158,435

So, your new taxable income is your previous income minus your total deduction ($150,000 - $158,435)

-$8,435

Your old tax bill

$45,000

Your new tax bill

-$2,531

Estimated tax savings

$47,531

886 New River Inlet Rd North Topsail Beach, North Carolina, 28460

2 bed • 2 bath • 5 guests • $350,000

Annual Revenue

$49,144

Profit (Cash Flow)

$2,951

Cap Rate

8.3%

Annual Revenue

$49,144

AirDNA projects $207/night at 65% occupancy ($49,144)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.67% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.67%

Cap Rate

8.3%

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

$18,688

Deductible property tax

$3,465

Your total deduction

$45,763

Your adjusted annual income

$150,000 - $45,763 = $104,237

Taxes on $104,237 (30%)

$31,271

Your old tax bill

$45,000

Your new tax bill

$31,271

Estimated tax savings

$13,729

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