BNBCalc.com Investment Analysis Report of 1200 Downing Rd, Raleigh, NC 27610, USA

3 bed • 2 bath • 8 guests • $415,000

BNB

Calc

Return Metrics

7.49% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

7.49%

Cap Rate

8.61%

Return on Investment

23.38%

Annual Revenue

$56,839

AirDNA projects $251/night at 62% occupancy ($56,839).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,756

Annual Expenses

$21,069

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,174

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$474

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$196,574

Profit on this property

$35,770

Your total deduction

$184,609

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,609)

-$34,609

Your old tax bill

$45,000

Your new tax bill

-$10,383

Estimated tax savings

$55,383

1200 Downing Rd Raleigh, North Carolina, 27610-1012

3 bed • 2 bath • 8 guests • $415,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$56,839

Profit (Cash Flow)

$7,786

Cap Rate

8.6%

Annual Revenue

$56,839

AirDNA projects $251/night at 62% occupancy ($56,839)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.49% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.49%

Cap Rate

8.61%

Return on Investment

23.38%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$50,657

Your adjusted annual income

$150,000 - $50,657 = $99,343

Taxes on $99,343 (30%)

$29,803

Your old tax bill

$45,000

Your new tax bill

$29,803

Estimated tax savings

$15,197

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