BNBCalc Short Term Rental Investment Analysis 1310 Martin Luther King Jr Pkwy, Durham, NC 27707, USA

4 bed • 3 bath • 12 guests • $900,000

BNB

Calc

Annual Revenue

$41,715

Profit (Cash Flow)

-$37,500

Cap Rate

2.6%

Annual Revenue

$41,715

AirDNA projects $243/night at 47% occupancy ($41,714).

BNB Calc projects a 47% occupancy rate, $243 rate per night.

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

Return Metrics

-17.22% 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)	-$37,499	-$74,999	-$112,498	-$149,998	-$187,497	-$374,995	-$1,124,986
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$889,500	$879,810	$870,955	$862,959	$855,848	$834,529	$1,059,550

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.22%

Cap Rate

2.57%

Return on Investment

-0.76%

1310 Martin Luther King Jr Pkwy Durham, North Carolina, 27707-4058

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$41,715

Annual Revenue

AirDNA projects $243/night at 47% occupancy ($41,714.51).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$37,500

Profit

Revenue

$41,715

Operating Expenses

$18,503

Operating Income

$23,212

Mortgage & Taxes

$60,711

Profit (Cash Flow)

-$37,500

$217,750

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$10,750

Closing Costs

$27,000

Total

$217,750

DSCR Ratio

Weak

0.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.22%

Cap Rate

2.57%

Return on Investment

-0.76%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$231,946

Your adjusted annual income

$150,000 - $231,946 = -$81,946

Taxes on -$81,946 (30%)

-$24,584

Your old tax bill

$45,000

Your new tax bill

-$24,584

Estimated tax savings

$69,584

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