BNBCalc.com Investment Analysis Report of 108 Hogan Glen Ct, Chapel Hill, NC 27516, USA

4 bed • 2.5 bath • 10 guests • $650,000

BNB

Calc

Return Metrics

-9.84% 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

-9.84%

Cap Rate

3.88%

Return on Investment

7.04%

Annual Revenue

$44,772

AirDNA projects $227/night at 54% occupancy ($44,771).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,625

Annual Expenses

$19,500

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,073

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$373

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$26,169

Deductible property tax

$7,150

Est. Depreciation Value

$306,167

Profit on this property

$25,271

Your total deduction

$314,214

So, your new taxable income is your previous income minus your total deduction ($150,000 - $314,214)

-$164,214

Your old tax bill

$45,000

Your new tax bill

-$49,264

Estimated tax savings

$94,264

108 Hogan Glen Ct

Chapel Hill, North Carolina, 27516-4308

4 bed • 2.5 bath • 10 guests • $650,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$44,772

Profit (Cash Flow)

-$15,757

Cap Rate

3.9%

Annual Revenue

$44,772

AirDNA projects $227/night at 54% occupancy ($44,772)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.84% 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

-9.84%

Cap Rate

3.88%

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

$26,169

Deductible property tax

$7,150

Your total deduction

$105,614

Your adjusted annual income

$150,000 - $105,614 = $44,386

Taxes on $44,386 (30%)

$13,316

Your old tax bill

$45,000

Your new tax bill

$13,316

Estimated tax savings

$31,684

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