BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

4 bed • 3 bath • 10 guests • $300,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$47,781

Profit (Cash Flow)

$8,253

Cap Rate

9.5%

Annual Revenue

$47,781

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

BNB Calc projects a 62% occupancy rate, $211 rate per night.

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


Return Metrics

10.34% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,252$16,505$24,757$33,010$41,263$82,526$247,578
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$240,000$240,000$240,000$240,000$240,000$240,000$240,000
Down Payment$60,000$60,000$60,000$60,000$60,000$60,000$60,000
Property Appreciation$9,000$18,270$27,818$37,652$47,782$103,174$428,178
Total Return$317,252$334,775$352,575$370,663$389,045$485,700$975,756

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.34%

Cap Rate

9.49%

Return on Investment

25.32%

property-location

4316 Jean Ave Durham, North Carolina, 27707-5051

4 bed • 3 bath • 10 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Parker

Realtor at Keller Williams

Durham

Guide

Zoning

Market

Guide


Laws


Market Data

$47,781

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$8,253

Profit

Revenue

$47,781

Operating Expenses

$19,292

Operating Income

$28,490

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$8,253

$79,750

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,750

Closing Costs

$9,000

Total

$79,750

DSCR Ratio

Strong

1.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.34%

Cap Rate

9.49%

Profit (Cummulative)

$8,253

$240,000

$10,750

$9,000

$0

Total Gain

$20,200

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

$14,238

Deductible property tax

$2,970

Your total deduction

$22,951

Your adjusted annual income

$150,000 - $22,951 = $127,049


Taxes on $127,049 (30%)

$38,115

Your old tax bill

$45,000

Your new tax bill

$38,115


Estimated tax savings

$6,885

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