BNBCalc Short Term Rental Investment Analysis 232 Knox Cir, Durham, NC 27701, USA

3 bed • 2 bath • 6 guests • $445,000

BNB

Calc

Annual Revenue

$74,429

Profit (Cash Flow)

$21,655

Cap Rate

11.6%

Annual Revenue

$74,429

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

BNB Calc projects a 46% occupancy rate, $443 rate per night.

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

Return Metrics

19.53% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,655	$43,310	$64,965	$86,621	$108,276	$216,552	$649,658
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$356,000	$356,000	$356,000	$356,000	$356,000	$356,000	$356,000
Down Payment	$89,000	$89,000	$89,000	$89,000	$89,000	$89,000	$89,000
Property Appreciation	$13,350	$27,100	$41,263	$55,851	$70,876	$153,042	$635,131
Total Return	$480,005	$515,411	$551,229	$587,472	$624,153	$814,595	$1,729,790

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.53%

Cap Rate

11.61%

Return on Investment

35.52%

232 Knox Cir Durham, North Carolina, 27701-1341

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,134/mo

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$74,429

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,655

Profit

Revenue

$74,429

Operating Expenses

$22,756

Operating Income

$51,674

Mortgage & Taxes

$30,018

Profit (Cash Flow)

$21,655

$110,850

Cash Investment

Down Payment

$89,000

Renos & Furnishing

$8,500

Closing Costs

$13,350

Total

$110,850

DSCR Ratio

Strong

1.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.53%

Cap Rate

11.61%

Return on Investment

35.52%

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

$21,120

Deductible property tax

$4,406

Your total deduction

$23,603

Your adjusted annual income

$150,000 - $23,603 = $126,397

Taxes on $126,397 (30%)

$37,919

Your old tax bill

$45,000

Your new tax bill

$37,919

Estimated tax savings

$7,081

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