BNBCalc.com Investment Analysis Report of 3204 Wilder St, Raleigh, NC 27607, USA

3 bed • 2 bath • 6 guests • $370,000

BNB

Calc

Return Metrics

10.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.06%

Cap Rate

9.28%

Return on Investment

25.8%

Annual Revenue

$55,225

AirDNA projects $216/night at 70% occupancy ($55,224).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,738

Annual Expenses

$20,859

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,160

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$460

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

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

$175,849

Profit on this property

$34,366

Your total deduction

$162,707

So, your new taxable income is your previous income minus your total deduction ($150,000 - $162,707)

-$12,707

Your old tax bill

$45,000

Your new tax bill

-$3,812

Estimated tax savings

$48,812

3204 Wilder St

Raleigh, North Carolina, 27607-5262

3 bed • 2 bath • 6 guests • $370,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$55,225

Profit (Cash Flow)

$9,418

Cap Rate

9.3%

Annual Revenue

$55,225

AirDNA projects $216/night at 70% occupancy ($55,225)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.06%

Cap Rate

9.28%

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

$42,867

Your adjusted annual income

$150,000 - $42,867 = $107,133

Taxes on $107,133 (30%)

$32,140

Your old tax bill

$45,000

Your new tax bill

$32,140

Estimated tax savings

$12,860

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