BNBCalc.com Investment Analysis Report of 101 Deerfield Trail, Chapel Hill, NC 27516, USA

4 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

14.75% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

14.75%

Cap Rate

10.18%

Return on Investment

29.2%

Annual Revenue

$74,944

AirDNA projects $289/night at 71% occupancy ($74,944).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,002

Annual Expenses

$24,023

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,375

Property Insurance

$150

HOA

Landscaping

$200

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$625

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

Property Manager Fee

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

$15,742

Deductible property tax

$5,500

Est. Depreciation Value

$257,546

Profit on this property

$50,922

Your total deduction

$227,867

So, your new taxable income is your previous income minus your total deduction ($150,000 - $227,867)

-$77,867

Your old tax bill

$45,000

Your new tax bill

-$23,360

Estimated tax savings

$68,360

101 Deerfield Trail

Chapel Hill, North Carolina, 27516-9510

4 bed • 3 bath • 10 guests • $500,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$74,944

Profit (Cash Flow)

$22,518

Cap Rate

10.2%

Annual Revenue

$74,944

AirDNA projects $289/night at 71% occupancy ($74,944)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.75% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.75%

Cap Rate

10.18%

Return on Investment

29.2%

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

$15,742

Deductible property tax

$5,500

Your total deduction

$51,982

Your adjusted annual income

$150,000 - $51,982 = $98,018

Taxes on $98,018 (30%)

$29,405

Your old tax bill

$45,000

Your new tax bill

$29,405

Estimated tax savings

$15,595

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