BNBCalc.com Investment Analysis Report of 232 Knox Cir, Durham, NC 27701, USA

3 bed • 2 bath • 6 guests • $445,000

BNB

Calc

Return Metrics

19% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

19%

Cap Rate

11.47%

Return on Investment

34.98%

Annual Revenue

$74,429

AirDNA projects $443/night at 46% occupancy ($74,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,946

Annual Expenses

$23,356

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,320

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$620

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$21,120

Deductible property tax

$4,406

Est. Depreciation Value

$210,391

Profit on this property

$51,074

Your total deduction

$184,843

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,843)

-$34,843

Your old tax bill

$45,000

Your new tax bill

-$10,453

Estimated tax savings

$55,453

232 Knox Cir Durham, North Carolina, 27701-1341

3 bed • 2 bath • 6 guests • $445,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$74,429

Profit (Cash Flow)

$21,062

Cap Rate

11.5%

Annual Revenue

$74,429

AirDNA projects $443/night at 46% occupancy ($74,429)

Occupancy Rate

Avg Daily Rate

Return Metrics

19% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19%

Cap Rate

11.47%

Return on Investment

34.98%

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

$21,120

Deductible property tax

$4,406

Your total deduction

$41,483

Your adjusted annual income

$150,000 - $41,483 = $108,517

Taxes on $108,517 (30%)

$32,555

Your old tax bill

$45,000

Your new tax bill

$32,555

Estimated tax savings

$12,445

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