BNBCalc Short Term Rental Investment Analysis 3303 Nantuckett Ave, Durham, NC 27703, USA

3 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Annual Revenue

$44,180

Profit (Cash Flow)

$6,806

Cap Rate

9.2%

Annual Revenue

$44,180

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

BNB Calc projects a 64% occupancy rate, $189 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

9.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,805	$13,611	$20,417	$27,223	$34,029	$68,058	$204,176
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,701	$5,569	$8,615	$11,848	$15,280	$35,891	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$72,757	$90,929	$109,532	$128,586	$148,110	$253,527	$871,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.48%

Cap Rate

9.22%

Return on Investment

24.74%

3303 Nantuckett Ave Durham, North Carolina, 27703-4753

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

$44,180

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,806

Profit

Revenue

$44,180

Operating Expenses

$18,823

Operating Income

$25,357

Mortgage & Taxes

$18,551

Profit (Cash Flow)

$6,806

$71,750

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$8,500

Closing Costs

$8,250

Total

$71,750

DSCR Ratio

Strong

1.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.48%

Cap Rate

9.22%

Return on Investment

24.74%

STR 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

$13,052

Deductible property tax

$2,722

Your total deduction

$21,611

Your adjusted annual income

$150,000 - $21,611 = $128,389

Taxes on $128,389 (30%)

$38,517

Your old tax bill

$45,000

Your new tax bill

$38,517

Estimated tax savings

$6,483

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com