BNBCalc.com Investment Analysis Report of 1009 Helms Pl, Raleigh, NC 27610, USA

3 bed • 2 bath • 6 guests • $460,000

BNB

Calc

Return Metrics

-0.38% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.38%

Cap Rate

6.64%

Return on Investment

15.64%

Annual Revenue

$50,878

AirDNA projects $199/night at 70% occupancy ($50,878).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,691

Annual Expenses

$20,294

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,124

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$21,832

Deductible property tax

$4,554

Est. Depreciation Value

$217,299

Profit on this property

$30,584

Your total deduction

$213,101

So, your new taxable income is your previous income minus your total deduction ($150,000 - $213,101)

-$63,101

Your old tax bill

$45,000

Your new tax bill

-$18,930

Estimated tax savings

$63,930

1009 Helms Pl

Raleigh, North Carolina, 27610-1118

3 bed • 2 bath • 6 guests • $460,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$50,878

Profit (Cash Flow)

-$436

Cap Rate

6.6%

Annual Revenue

$50,878

AirDNA projects $199/night at 70% occupancy ($50,878)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.38% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.38%

Cap Rate

6.64%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$65,037

Your adjusted annual income

$150,000 - $65,037 = $84,963

Taxes on $84,963 (30%)

$25,489

Your old tax bill

$45,000

Your new tax bill

$25,489

Estimated tax savings

$19,511

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