BNBCalc Short Term Rental Investment Analysis 5313 Kemmont Dr, Durham, NC 27713, USA

4 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$45,674

Profit (Cash Flow)

$6,419

Cap Rate

8.9%

Annual Revenue

$45,674

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

BNB Calc projects a 61% occupancy rate, $205 rate per night.

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

Return Metrics

8.07% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,419	$12,838	$19,257	$25,676	$32,095	$64,191	$192,573
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$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	$78,366	$97,184	$116,473	$136,254	$156,547	$266,520	$920,752

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.07%

Cap Rate

8.88%

Return on Investment

23.1%

5313 Kemmont Dr Durham, North Carolina, 27713

4 bed • 2 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

$45,674

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,419

Profit

Revenue

$45,674

Operating Expenses

$19,018

Operating Income

$26,656

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$6,419

$79,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,500

Closing Costs

$9,000

Total

$79,500

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.07%

Cap Rate

8.88%

Return on Investment

23.1%

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

$24,750

Your adjusted annual income

$150,000 - $24,750 = $125,250

Taxes on $125,250 (30%)

$37,575

Your old tax bill

$45,000

Your new tax bill

$37,575

Estimated tax savings

$7,425

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