BNBCalc.com Investment Analysis Report of 417 Bledsoe Ave, Raleigh, NC 27601, USA

3 bed • 2 bath • 6 guests • $395,000

BNB

Calc

Return Metrics

14.24% 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

14.24%

Cap Rate

10.32%

Return on Investment

30.07%

Annual Revenue

$62,606

AirDNA projects $281/night at 61% occupancy ($62,606).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,818

Annual Expenses

$21,819

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,222

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$522

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

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

$18,747

Deductible property tax

$3,910

Est. Depreciation Value

$187,363

Profit on this property

$40,788

Your total deduction

$169,233

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,233)

-$19,233

Your old tax bill

$45,000

Your new tax bill

-$5,770

Estimated tax savings

$50,770

property-location

417 Bledsoe Ave Raleigh, North Carolina, 27601-2701

3 bed • 2 bath • 6 guests • $395,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$62,606

Profit (Cash Flow)

$14,148

Cap Rate

10.3%

Annual Revenue

$62,606

AirDNA projects $281/night at 61% occupancy ($62,606).

Occupancy Rate

Avg Daily Rate

Return Metrics

14.24% 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

14.24%

Cap Rate

10.32%

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

$18,747

Deductible property tax

$3,910

Your total deduction

$41,553

Your adjusted annual income

$150,000 - $41,553 = $108,447

Taxes on $108,447 (30%)

$32,534

Your old tax bill

$45,000

Your new tax bill

$32,534

Estimated tax savings

$12,466

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 recomend LearnLikeACPA.com