BNBCalc.com Investment Analysis Report of 984 Gaye Ave, Holly Ridge, NC 28445, USA

4 bed • 3 bath • 10 guests • $1,100,000

BNB

Calc

Return Metrics

5.4% 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

5.4%

Cap Rate

8.04%

Return on Investment

22.01%

Annual Revenue

$117,404

AirDNA projects $392/night at 82% occupancy ($117,404).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,412

Annual Expenses

$28,943

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,678

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$978

Management & Platform Fees

$294

Platform Fee (i.e. Airbnb)

$294

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$513,501

Profit on this property

$88,462

Your total deduction

$488,136

So, your new taxable income is your previous income minus your total deduction ($150,000 - $488,136)

-$338,136

Your old tax bill

$45,000

Your new tax bill

-$101,441

Estimated tax savings

$146,441

984 Gaye Ave Holly Ridge, North Carolina, 28445

4 bed • 3 bath • 10 guests • $1,100,000

Annual Revenue

$117,404

Profit (Cash Flow)

$14,266

Cap Rate

8.0%

Annual Revenue

$117,404

AirDNA projects $392/night at 82% occupancy ($117,404)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.4% 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

5.4%

Cap Rate

8.04%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$138,360

Your adjusted annual income

$150,000 - $138,360 = $11,640

Taxes on $11,640 (30%)

$3,492

Your old tax bill

$45,000

Your new tax bill

$3,492

Estimated tax savings

$41,508

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