BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1109 Worth St, Durham, NC 27701, USA

3 bed • 3 bath • 6 guests • $449,000

BNB

Calc

Annual Revenue

$41,733

Profit (Cash Flow)

-$7,061

Cap Rate

5.2%

Annual Revenue

$41,733

AirDNA projects $197/night at 58% occupancy ($41,732).

BNB Calc projects a 57.99999999999999% occupancy rate, $197 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

-6.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,060-$14,121-$21,181-$28,242-$35,303-$70,606-$211,818
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,411$9,094$14,066$19,344$24,948$58,600$359,200
Down Payment$89,800$89,800$89,800$89,800$89,800$89,800$89,800
Property Appreciation$13,470$27,344$41,634$56,353$71,514$154,418$640,840
Total Return$100,620$112,116$124,318$137,255$150,959$232,213$878,022

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.3%

Cap Rate

5.17%

Return on Investment

9.65%

property-location

1109 Worth St Durham, North Carolina, 27701-4049

3 bed • 3 bath • 6 guests

Est. $2,154/mo

Agent

Inquire about this property

Contact Agent

$41,733

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$7,061

Profit

Revenue

$41,733

Operating Expenses

$18,505

Operating Income

$23,228

Mortgage & Taxes

$30,288

Profit (Cash Flow)

-$7,061

$112,020

Cash Investment

Down Payment

$89,800

Renos & Furnishing

$8,750

Closing Costs

$13,470

Total

$112,020

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.3%

Cap Rate

5.17%

Profit (Cummulative)

-$7,061

$4,411

$8,750

$13,470

$0

Total Gain

$10,820

STR 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 est deduction will be...

Deductible mortgage interest

$21,310

Deductible property tax

$4,445

Your total deduction

$52,750

Your adjusted annual income

$150,000 - $52,750 = $97,250


Taxes on $97,250 (30%)

$29,175

Your old tax bill

$45,000

Your new tax bill

$29,175


Estimated tax savings

$15,825

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com