BNBCalc.com Investment Analysis Report of 140 W Franklin St, Chapel Hill, NC 27516, USA

3 bed • 3 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

0.35% 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

0.35%

Cap Rate

6.83%

Return on Investment

16.45%

Annual Revenue

$54,995

AirDNA projects $239/night at 63% occupancy ($54,994).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,736

Annual Expenses

$20,829

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,158

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$458

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,882

Profit on this property

$34,165

Your total deduction

$230,397

So, your new taxable income is your previous income minus your total deduction ($150,000 - $230,397)

-$80,397

Your old tax bill

$45,000

Your new tax bill

-$24,119

Estimated tax savings

$69,119

140 W Franklin St

Chapel Hill, North Carolina, 27516

3 bed • 3 bath • 6 guests • $500,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$54,995

Profit (Cash Flow)

$445

Cap Rate

6.8%

Annual Revenue

$54,995

AirDNA projects $239/night at 63% occupancy ($54,995)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.35% 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

0.35%

Cap Rate

6.83%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$69,677

Your adjusted annual income

$150,000 - $69,677 = $80,323

Taxes on $80,323 (30%)

$24,097

Your old tax bill

$45,000

Your new tax bill

$24,097

Estimated tax savings

$20,903

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