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

4 bed • 3.5 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

28.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3.2%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

28.44%

Cap Rate

14.1%

Return on Investment

44.83%

Annual Revenue

$97,038

AirDNA projects $324/night at 82% occupancy ($97,038).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,211

Annual Expenses

$26,535

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,509

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$809

Management & Platform Fees

$243

Platform Fee (i.e. Airbnb)

$243

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

$24,933

Deductible property tax

$5,000

Est. Depreciation Value

$237,242

Profit on this property

$70,503

Your total deduction

$196,672

So, your new taxable income is your previous income minus your total deduction ($150,000 - $196,672)

-$46,672

Your old tax bill

$45,000

Your new tax bill

-$14,001

Estimated tax savings

$59,001

101 Deerfield Trail Chapel Hill, North Carolina, 27516-9510

4 bed • 3.5 bath • 10 guests • $500,000

Annual Revenue

$97,038

Profit (Cash Flow)

$35,799

Cap Rate

14.1%

Annual Revenue

$97,038

AirDNA projects $324/night at 82% occupancy ($97,038)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3.2%

Revenue Appreciation

0%

Cash on Cash Return

28.44%

Cap Rate

14.1%

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

$24,933

Deductible property tax

$5,000

Your total deduction

$35,000

Your adjusted annual income

$150,000 - $35,000 = $115,000

Taxes on $115,000 (30%)

$34,500

Your old tax bill

$45,000

Your new tax bill

$34,500

Estimated tax savings

$10,500

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