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

4 bed • 3 bath • 10 guests • $550,000

BNB

Calc

Return Metrics

13.83% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.83%

Cap Rate

9.04%

Return on Investment

31.47%

Annual Revenue

$74,426

AirDNA projects $287/night at 71% occupancy ($74,425).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,056

Annual Expenses

$24,675

Utilities

$550

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$10

Other

$50

Maintenance

$1,320

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$620

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$17,404

Deductible property tax

$5,500

Est. Depreciation Value

$260,190

Profit on this property

$49,750

Your total deduction

$233,344

So, your new taxable income is your previous income minus your total deduction ($150,000 - $233,344)

-$83,344

Your old tax bill

$45,000

Your new tax bill

-$25,003

Estimated tax savings

$70,003

101 Deerfield Trail

Chapel Hill, North Carolina, 27516-9510

4 bed • 3 bath • 10 guests • $550,000

Annual Revenue

$74,426

Profit (Cash Flow)

$18,982

Cap Rate

9.0%

Annual Revenue

$74,426

AirDNA projects $287/night at 71% occupancy ($74,426)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.83% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.83%

Cap Rate

9.04%

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

$17,404

Deductible property tax

$5,500

Your total deduction

$56,048

Your adjusted annual income

$150,000 - $56,048 = $93,952

Taxes on $93,952 (30%)

$28,186

Your old tax bill

$45,000

Your new tax bill

$28,186

Estimated tax savings

$16,814

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