BNBCalc.com Investment Analysis Report of 2029 Millikan Rd, Chapel Hill, NC 27516, USA

3 bed • 4 bath • 10 guests • $475,000

BNB

Calc

Return Metrics

4.53% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

4.53%

Cap Rate

7.87%

Return on Investment

20.52%

Annual Revenue

$58,709

AirDNA projects $282/night at 57% occupancy ($58,709).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,776

Annual Expenses

$21,312

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,189

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$224,528

Profit on this property

$37,397

Your total deduction

$214,377

So, your new taxable income is your previous income minus your total deduction ($150,000 - $214,377)

-$64,377

Your old tax bill

$45,000

Your new tax bill

-$19,313

Estimated tax savings

$64,313

2029 Millikan Rd Chapel Hill, North Carolina, 27516-7402

3 bed • 4 bath • 10 guests • $475,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$58,709

Profit (Cash Flow)

$5,357

Cap Rate

7.9%

Annual Revenue

$58,709

AirDNA projects $282/night at 57% occupancy ($58,709)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.53% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.53%

Cap Rate

7.87%

Return on Investment

20.52%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$61,385

Your adjusted annual income

$150,000 - $61,385 = $88,615

Taxes on $88,615 (30%)

$26,584

Your old tax bill

$45,000

Your new tax bill

$26,584

Estimated tax savings

$18,416

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