BNBCalc.com Investment Analysis Report of 2509 Torbay Ct, Raleigh, NC 27613, USA

3 bed • 3 bath • 6 guests • $399,900

BNB

Calc

Return Metrics

7.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.13%

Cap Rate

8.53%

Return on Investment

22.94%

Annual Revenue

$54,977

AirDNA projects $284/night at 53% occupancy ($54,976).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,736

Annual Expenses

$20,827

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,158

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$458

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$18,980

Deductible property tax

$3,959

Est. Depreciation Value

$189,780

Profit on this property

$34,150

Your total deduction

$178,569

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,569)

-$28,569

Your old tax bill

$45,000

Your new tax bill

-$8,571

Estimated tax savings

$53,571

2509 Torbay Ct Raleigh, North Carolina, 27613-3624

3 bed • 3 bath • 6 guests • $399,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$54,977

Profit (Cash Flow)

$7,186

Cap Rate

8.5%

Annual Revenue

$54,977

AirDNA projects $284/night at 53% occupancy ($54,976).

Occupancy Rate

Avg Daily Rate

Return Metrics

7.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.13%

Cap Rate

8.53%

Return on Investment

22.94%

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

$18,980

Deductible property tax

$3,959

Your total deduction

$49,240

Your adjusted annual income

$150,000 - $49,240 = $100,760

Taxes on $100,760 (30%)

$30,228

Your old tax bill

$45,000

Your new tax bill

$30,228

Estimated tax savings

$14,772

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 recomend LearnLikeACPA.com