BNBCalc.com Investment Analysis Report of 5313 Kemmont Dr, Durham, NC 27713, USA

4 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Return Metrics

7.32% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.32%

Cap Rate

8.68%

Return on Investment

22.35%

Annual Revenue

$45,674

AirDNA projects $205/night at 61% occupancy ($45,673).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,635

Annual Expenses

$19,618

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,081

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$381

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$144,889

Profit on this property

$26,056

Your total deduction

$136,041

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,041)

$13,959

Your old tax bill

$45,000

Your new tax bill

$4,188

Estimated tax savings

$40,812

5313 Kemmont Dr Durham, North Carolina, 27713

4 bed • 2 bath • 10 guests • $300,000

Annual Revenue

$45,674

Profit (Cash Flow)

$5,824

Cap Rate

8.7%

Annual Revenue

$45,674

AirDNA projects $205/night at 61% occupancy ($45,674)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.32% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.32%

Cap Rate

8.68%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$37,257

Your adjusted annual income

$150,000 - $37,257 = $112,743

Taxes on $112,743 (30%)

$33,823

Your old tax bill

$45,000

Your new tax bill

$33,823

Estimated tax savings

$11,177

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