BNBCalc Short Term Rental Investment Analysis 1608 Fayetteville St, Durham, NC 27707, USA

6 bed • 3 bath • 12 guests • $550,000

BNB

Calc

Annual Revenue

$118,339

Profit (Cash Flow)

$52,774

Cap Rate

16.3%

Annual Revenue

$118,339

AirDNA projects $540/night at 60% occupancy ($118,339).

BNB Calc projects a 60% occupancy rate, $540 rate per night.

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

Return Metrics

37.36% 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)	$52,773	$105,547	$158,321	$211,094	$263,868	$527,737	$1,583,211
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$619,273	$689,042	$759,320	$830,124	$901,469	$1,266,891	$2,918,205

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.36%

Cap Rate

16.34%

Return on Investment

52.86%

1608 Fayetteville St Durham, North Carolina, 27707-2332

6 bed • 3 bath • 12 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$118,339

Annual Revenue

Projected nightly rate is $540/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$52,774

Profit

Revenue

$118,339

Operating Expenses

$28,464

Operating Income

$89,875

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$52,774

$141,250

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$14,750

Closing Costs

$16,500

Total

$141,250

DSCR Ratio

Strong

2.42

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.36%

Cap Rate

16.34%

Return on Investment

52.86%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$3,749

Your adjusted annual income

$150,000 - $3,749 = $146,251

Taxes on $146,251 (30%)

$43,875

Your old tax bill

$45,000

Your new tax bill

$43,875

Estimated tax savings

$1,125

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