BNBCalc.com Investment Analysis Report of 1608 Fayetteville St, Durham, NC 27707, USA

6 bed • 3 bath • 12 guests • $550,000

BNB

Calc

Return Metrics

36.94% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

36.94%

Cap Rate

16.23%

Return on Investment

52.45%

Annual Revenue

$118,339

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,422

Annual Expenses

$29,064

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,686

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$986

Management & Platform Fees

$296

Platform Fee (i.e. Airbnb)

$296

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$262,750

Profit on this property

$89,275

Your total deduction

$205,024

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,024)

-$55,024

Your old tax bill

$45,000

Your new tax bill

-$16,507

Estimated tax savings

$61,507

1608 Fayetteville St Durham, North Carolina, 27707-2332

6 bed • 3 bath • 12 guests • $550,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$118,339

Profit (Cash Flow)

$52,183

Cap Rate

16.2%

Annual Revenue

$118,339

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

Occupancy Rate

Avg Daily Rate

Return Metrics

36.94% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.94%

Cap Rate

16.23%

Return on Investment

52.45%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$25,936

Your adjusted annual income

$150,000 - $25,936 = $124,064

Taxes on $124,064 (30%)

$37,219

Your old tax bill

$45,000

Your new tax bill

$37,219

Estimated tax savings

$7,781

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