BNBCalc.com Investment Analysis Report of 3508 Racine St, Durham, NC 27707, USA

5 bed • 3 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

202.32% 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

202.32%

Cap Rate

18.35%

Return on Investment

285.85%

Annual Revenue

$121,195

AirDNA projects $353/night at 60% occupancy ($77,358).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,453

Annual Expenses

$29,435

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,710

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,010

Management & Platform Fees

$303

Platform Fee (i.e. Airbnb)

$303

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

$21,769

Deductible property tax

$5,500

Est. Depreciation Value

$238,442

Profit on this property

$91,760

Your total deduction

$173,951

So, your new taxable income is your previous income minus your total deduction ($150,000 - $173,951)

-$23,951

Your old tax bill

$45,000

Your new tax bill

-$7,185

Estimated tax savings

$52,185

3508 Racine St

Durham, North Carolina, 27707-3608

5 bed • 3 bath • 12 guests • $500,000

Annual Revenue

$121,195

Profit (Cash Flow)

$56,144

Cap Rate

18.4%

Annual Revenue

$121,195

AirDNA projects $353/night at 60% occupancy ($77,359)

Occupancy Rate

Avg Daily Rate

Return Metrics

202.32% 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

202.32%

Cap Rate

18.35%

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

$21,769

Deductible property tax

$5,500

Your total deduction

$11,439

Your adjusted annual income

$150,000 - $11,439 = $138,561

Taxes on $138,561 (30%)

$41,568

Your old tax bill

$45,000

Your new tax bill

$41,568

Estimated tax savings

$3,432

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