BNBCalc.com Investment Analysis Report of 1502 Edgevale Rd, Durham, NC 27701, USA

4 bed • 4 bath • 8 guests • $580,000

BNB

Calc

Return Metrics

24.13% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

24.13%

Cap Rate

12.75%

Return on Investment

40.13%

Annual Revenue

$100,749

AirDNA projects $431/night at 64% occupancy ($100,748).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,231

Annual Expenses

$26,777

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,540

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$840

Management & Platform Fees

$252

Platform Fee (i.e. Airbnb)

$252

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

$27,527

Deductible property tax

$5,742

Est. Depreciation Value

$274,167

Profit on this property

$73,972

Your total deduction

$233,465

So, your new taxable income is your previous income minus your total deduction ($150,000 - $233,465)

-$83,465

Your old tax bill

$45,000

Your new tax bill

-$25,040

Estimated tax savings

$70,040

1502 Edgevale Rd

Durham, North Carolina, 27701-1203

4 bed • 4 bath • 8 guests • $580,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$100,749

Profit (Cash Flow)

$34,852

Cap Rate

12.8%

Annual Revenue

$100,749

AirDNA projects $431/night at 64% occupancy ($100,749)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.13% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.13%

Cap Rate

12.75%

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

$27,527

Deductible property tax

$5,742

Your total deduction

$46,649

Your adjusted annual income

$150,000 - $46,649 = $103,351

Taxes on $103,351 (30%)

$31,005

Your old tax bill

$45,000

Your new tax bill

$31,005

Estimated tax savings

$13,995

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