BNBCalc.com Investment Analysis Report of 1505 Wabash St, Durham, NC 27701, USA

1 bed • 1 bath • 6 guests • $289,000

BNB

Calc

Return Metrics

10.97% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

10.97%

Cap Rate

9.42%

Return on Investment

27.24%

Annual Revenue

$47,043

AirDNA projects $116/night at 56% occupancy ($23,726).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,650

Annual Expenses

$19,796

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,092

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$392

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

Property Manager Fee

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

$13,716

Deductible property tax

$2,861

Est. Depreciation Value

$135,823

Profit on this property

$27,248

Your total deduction

$125,153

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,153)

$24,847

Your old tax bill

$45,000

Your new tax bill

$7,454

Estimated tax savings

$37,546

1505 Wabash St Durham, North Carolina, 27701-4807

1 bed • 1 bath • 6 guests • $289,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$47,043

Profit (Cash Flow)

$7,760

Cap Rate

9.4%

Annual Revenue

$47,043

AirDNA projects $116/night at 56% occupancy ($23,726)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.97% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.97%

Cap Rate

9.42%

Return on Investment

27.24%

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

$13,716

Deductible property tax

$2,861

Your total deduction

$32,618

Your adjusted annual income

$150,000 - $32,618 = $117,382

Taxes on $117,382 (30%)

$35,215

Your old tax bill

$45,000

Your new tax bill

$35,215

Estimated tax savings

$9,785

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