BNBCalc.com Investment Analysis Report of 11 St Augustine, Raleigh, NC 27610, USA

3 bed • 2.5 bath • 6 guests • $525,000

BNB

Calc

Return Metrics

-3.18% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-3.18%

Cap Rate

5.95%

Return on Investment

12.97%

Annual Revenue

$51,686

AirDNA projects $267/night at 53% occupancy ($51,685).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,700

Annual Expenses

$20,399

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,131

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$247,316

Profit on this property

$31,287

Your total deduction

$246,144

So, your new taxable income is your previous income minus your total deduction ($150,000 - $246,144)

-$96,144

Your old tax bill

$45,000

Your new tax bill

-$28,843

Estimated tax savings

$73,843

11 St Augustine

Raleigh, North Carolina, 27610

3 bed • 2.5 bath • 6 guests • $525,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$51,686

Profit (Cash Flow)

-$4,125

Cap Rate

6.0%

Annual Revenue

$51,686

AirDNA projects $267/night at 53% occupancy ($51,686)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.18% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.18%

Cap Rate

5.95%

Return on Investment

12.97%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$77,640

Your adjusted annual income

$150,000 - $77,640 = $72,360

Taxes on $72,360 (30%)

$21,708

Your old tax bill

$45,000

Your new tax bill

$21,708

Estimated tax savings

$23,292

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