BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 140 W Franklin St, Chapel Hill, NC 27516, USA

3 bed • 3 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$54,995

Profit (Cash Flow)

$1,037

Cap Rate

7.0%

Annual Revenue

$54,995

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

BNB Calc projects a 63% occupancy rate, $239 rate per night.

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


Return Metrics

0.83% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,037$2,074$3,111$4,148$5,185$10,370$31,111
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$400,000$400,000$400,000$400,000$400,000$400,000$400,000
Down Payment$100,000$100,000$100,000$100,000$100,000$100,000$100,000
Property Appreciation$15,000$30,450$46,363$62,754$79,637$171,958$713,631
Total Return$516,037$532,524$549,474$566,902$584,822$682,328$1,244,742

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.83%

Cap Rate

6.95%

Return on Investment

16.92%

property-location

140 W Franklin St Chapel Hill, North Carolina, 27516

3 bed • 3 bath • 6 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$54,995

Annual Revenue


AirDNA projects $239/night at 63% occupancy ($54,994.78).

Top 101% of comparables

Top 101% of comparables


$1,037

Profit

Revenue

$54,995

Operating Expenses

$20,229

Operating Income

$34,765

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$1,037

$123,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,750

Closing Costs

$15,000

Total

$123,750

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.83%

Cap Rate

6.95%

Profit (Cummulative)

$1,037

$400,000

$8,750

$15,000

$0

Total Gain

$20,949

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

$23,731

Deductible property tax

$4,950

Your total deduction

$107,822

Your adjusted annual income

$150,000 - $107,822 = $42,178


Taxes on $42,178 (30%)

$12,653

Your old tax bill

$45,000

Your new tax bill

$12,653


Estimated tax savings

$32,347

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