BNBCalc.com Investment Analysis Report of 2809 Little John Rd, Raleigh, NC 27610, USA

5 bed • 3 bath • 10 guests • $370,000

BNB

Calc

Return Metrics

15.71% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.71%

Cap Rate

10.89%

Return on Investment

30.77%

Annual Revenue

$62,073

AirDNA projects $309/night at 55% occupancy ($62,073).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,812

Annual Expenses

$21,750

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,217

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$517

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

Property Manager Fee

$0

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

$17,561

Deductible property tax

$3,663

Est. Depreciation Value

$178,569

Profit on this property

$40,324

Your total deduction

$159,469

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,469)

-$9,469

Your old tax bill

$45,000

Your new tax bill

-$2,841

Estimated tax savings

$47,841

2809 Little John Rd

Raleigh, North Carolina, 27610-4229

5 bed • 3 bath • 10 guests • $370,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$62,073

Profit (Cash Flow)

$15,376

Cap Rate

10.9%

Annual Revenue

$62,073

AirDNA projects $309/night at 55% occupancy ($62,073)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.71% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.71%

Cap Rate

10.89%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$37,725

Your adjusted annual income

$150,000 - $37,725 = $112,275

Taxes on $112,275 (30%)

$33,683

Your old tax bill

$45,000

Your new tax bill

$33,683

Estimated tax savings

$11,317

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