BNBCalc.com Investment Analysis Report of 3303 Nantuckett Ave, Durham, NC 27703, USA

3 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Return Metrics

8.66% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.66%

Cap Rate

9%

Return on Investment

23.92%

Annual Revenue

$44,180

AirDNA projects $189/night at 64% occupancy ($44,179).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,619

Annual Expenses

$19,423

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$132,095

Profit on this property

$24,757

Your total deduction

$123,113

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,113)

$26,887

Your old tax bill

$45,000

Your new tax bill

$8,066

Estimated tax savings

$36,934

3303 Nantuckett Ave Durham, North Carolina, 27703-4753

3 bed • 2 bath • 6 guests • $275,000

Annual Revenue

$44,180

Profit (Cash Flow)

$6,217

Cap Rate

9.0%

Annual Revenue

$44,180

AirDNA projects $189/night at 64% occupancy ($44,180)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.66% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.66%

Cap Rate

9%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$33,065

Your adjusted annual income

$150,000 - $33,065 = $116,935

Taxes on $116,935 (30%)

$35,081

Your old tax bill

$45,000

Your new tax bill

$35,081

Estimated tax savings

$9,919

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