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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

10.34%

Cap Rate

9.49%

Return on Investment

25.32%

4316 Jean Ave Durham, North Carolina, 27707-5051

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$47,781

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

10.34%

Cap Rate

9.49%

Return on Investment

25.32%

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