BNBCalc Short Term Rental Investment Analysis 4316 Jean Ave, Durham, NC 27707, USA

4 bed • 3 bath • 10 guests • $375,000

BNB

Calc

Annual Revenue

$74,327

Profit (Cash Flow)

$26,288

Cap Rate

13.8%

Annual Revenue

$74,327

AirDNA projects $211/night at 62% occupancy ($47,781).

BNB Calc projects a 74% occupancy rate, $275 rate per night.

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

Return Metrics

27.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,288	$52,576	$78,864	$105,153	$131,441	$262,883	$788,649
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$412,538	$450,414	$488,637	$527,219	$566,169	$766,851	$1,698,872

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.1%

Cap Rate

13.75%

Return on Investment

42.49%

4316 Jean Ave Durham, North Carolina, 27707-5051

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$74,327

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,288

Profit

Revenue

$74,327

Operating Expenses

$22,743

Operating Income

$51,585

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$26,288

$97,000

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$10,750

Closing Costs

$11,250

Total

$97,000

DSCR Ratio

Strong

2.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.1%

Cap Rate

13.75%

Return on Investment

42.49%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$12,346

Your adjusted annual income

$150,000 - $12,346 = $137,654

Taxes on $137,654 (30%)

$41,296

Your old tax bill

$45,000

Your new tax bill

$41,296

Estimated tax savings

$3,704

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