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

3 bed • 2 bath • 6 guests • $415,000

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1%

Cap Rate

6.99%

Return on Investment

16.9%

Annual Revenue

$49,089

AirDNA projects $192/night at 70% occupancy ($49,088).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,672

Annual Expenses

$20,062

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,109

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$409

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$196,574

Profit on this property

$29,027

Your total deduction

$191,352

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,352)

-$41,352

Your old tax bill

$45,000

Your new tax bill

-$12,406

Estimated tax savings

$57,406

1200 Downing Rd Raleigh, North Carolina, 27610-1012

3 bed • 2 bath • 6 guests • $415,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$49,089

Profit (Cash Flow)

$1,043

Cap Rate

7.0%

Annual Revenue

$49,089

AirDNA projects $192/night at 70% occupancy ($49,089)

Occupancy Rate

Avg Daily Rate

Return Metrics

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1%

Cap Rate

6.99%

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

$57,400

Your adjusted annual income

$150,000 - $57,400 = $92,600

Taxes on $92,600 (30%)

$27,780

Your old tax bill

$45,000

Your new tax bill

$27,780

Estimated tax savings

$17,220

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