BNBCalc.com Investment Analysis Report of 1601 Gunter St, Durham, NC 27707, USA

4 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

-0.7% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.7%

Cap Rate

6.56%

Return on Investment

15.12%

Annual Revenue

$53,461

AirDNA projects $287/night at 51% occupancy ($53,460).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,719

Annual Expenses

$20,630

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,146

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$446

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

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

$237,162

Profit on this property

$32,831

Your total deduction

$233,012

So, your new taxable income is your previous income minus your total deduction ($150,000 - $233,012)

-$83,012

Your old tax bill

$45,000

Your new tax bill

-$24,904

Estimated tax savings

$69,904

1601 Gunter St

Durham, North Carolina, 27707

4 bed • 3 bath • 10 guests • $500,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$53,461

Profit (Cash Flow)

-$889

Cap Rate

6.6%

Annual Revenue

$53,461

AirDNA projects $287/night at 51% occupancy ($53,461)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.7% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.7%

Cap Rate

6.56%

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

$71,396

Your adjusted annual income

$150,000 - $71,396 = $78,604

Taxes on $78,604 (30%)

$23,581

Your old tax bill

$45,000

Your new tax bill

$23,581

Estimated tax savings

$21,419

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