BNBCalc.com Investment Analysis Report of 318 E Millbrook Rd, Raleigh, NC 27609, USA

4 bed • 2.5 bath • 10 guests • $425,000

BNB

Calc

Return Metrics

4.74% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.74%

Cap Rate

7.95%

Return on Investment

20.36%

Annual Revenue

$54,586

AirDNA projects $245/night at 61% occupancy ($54,585).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,731

Annual Expenses

$20,776

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,155

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$455

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$202,540

Profit on this property

$33,810

Your total deduction

$193,109

So, your new taxable income is your previous income minus your total deduction ($150,000 - $193,109)

-$43,109

Your old tax bill

$45,000

Your new tax bill

-$12,933

Estimated tax savings

$57,933

318 E Millbrook Rd Raleigh, North Carolina, 27609-4420

4 bed • 2.5 bath • 10 guests • $425,000

Annual Revenue

$54,586

Profit (Cash Flow)

$5,142

Cap Rate

8.0%

Annual Revenue

$54,586

AirDNA projects $245/night at 61% occupancy ($54,586)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.74% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.74%

Cap Rate

7.95%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$55,069

Your adjusted annual income

$150,000 - $55,069 = $94,931

Taxes on $94,931 (30%)

$28,479

Your old tax bill

$45,000

Your new tax bill

$28,479

Estimated tax savings

$16,521

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