BNBCalc.com Investment Analysis Report of 3412 Westgate Dr, Durham, NC 27707, USA

4 bed • 3 bath • 8 guests • $250,000

BNB

Calc

Return Metrics

80.92% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

80.92%

Cap Rate

28.83%

Return on Investment

95.51%

Annual Revenue

$98,587

AirDNA projects $482/night at 56% occupancy ($98,586).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,208

Annual Expenses

$26,496

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,522

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$822

Management & Platform Fees

$246

Platform Fee (i.e. Airbnb)

$246

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$122,021

Profit on this property

$72,090

Your total deduction

$64,271

So, your new taxable income is your previous income minus your total deduction ($150,000 - $64,271)

$85,729

Your old tax bill

$45,000

Your new tax bill

$25,719

Estimated tax savings

$19,281

3412 Westgate Dr Durham, North Carolina, 27707-2562

4 bed • 3 bath • 8 guests • $250,000

Annual Revenue

$98,587

Profit (Cash Flow)

$55,230

Cap Rate

28.8%

Annual Revenue

$98,587

AirDNA projects $482/night at 56% occupancy ($98,587)

Occupancy Rate

Avg Daily Rate

Return Metrics

80.92% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

80.92%

Cap Rate

28.83%

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

$11,865

Deductible property tax

$2,475

Your total deduction

-$18,945

Your adjusted annual income

$150,000 - -$18,945 = $168,945

Taxes on $168,945 (30%)

$50,684

Your old tax bill

$45,000

Your new tax bill

$50,684

Estimated tax savings

-$5,684

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