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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-6.3%

Cap Rate

5.17%

Return on Investment

9.65%

1109 Worth St Durham, North Carolina, 27701-4049

3 bed • 3 bath • 6 guests

Purchase Price

Est. $2,154/mo

Inquire about this property

Contact Agent

$41,733

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

-6.3%

Cap Rate

5.17%

Return on Investment

9.65%

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