BNBCalc Short Term Rental Investment Analysis 1502 Edgevale Rd, Durham, NC 27701, USA

4 bed • 4 bath • 8 guests • $580,000

BNB

Calc

Annual Revenue

$100,749

Profit (Cash Flow)

$35,447

Cap Rate

12.9%

Annual Revenue

$100,749

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

BNB Calc projects a 64% occupancy rate, $431 rate per night.

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

Return Metrics

24.54% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,446	$70,893	$106,339	$141,786	$177,232	$354,465	$1,063,397
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$464,000	$464,000	$464,000	$464,000	$464,000	$464,000	$464,000
Down Payment	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000
Property Appreciation	$17,400	$35,322	$53,781	$72,795	$92,378	$199,471	$827,812
Total Return	$632,846	$686,215	$740,121	$794,581	$849,611	$1,133,937	$2,471,209

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.54%

Cap Rate

12.85%

Return on Investment

40.54%

1502 Edgevale Rd Durham, North Carolina, 27701-1203

4 bed • 4 bath • 8 guests

Purchase Price

Est. $2,782/mo

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$100,749

Annual Revenue

Projected nightly rate is $431/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,447

Profit

Revenue

$100,749

Operating Expenses

$26,177

Operating Income

$74,572

Mortgage & Taxes

$39,125

Profit (Cash Flow)

$35,447

$144,400

Cash Investment

Down Payment

$116,000

Renos & Furnishing

$11,000

Closing Costs

$17,400

Total

$144,400

DSCR Ratio

Strong

1.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.54%

Cap Rate

12.85%

Return on Investment

40.54%

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

$27,527

Deductible property tax

$5,742

Your total deduction

$23,531

Your adjusted annual income

$150,000 - $23,531 = $126,469

Taxes on $126,469 (30%)

$37,941

Your old tax bill

$45,000

Your new tax bill

$37,941

Estimated tax savings

$7,059

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