BNBCalc.com Investment Analysis Report of 608 Gattis St, Durham, NC 27701, USA

2 bed • 1.5 bath • 4 guests • $325,000

BNB

Calc

Return Metrics

2.73% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.73%

Cap Rate

5.82%

Return on Investment

21.24%

Annual Revenue

$37,752

AirDNA projects $152/night at 68% occupancy ($37,751).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,828

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,015

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$315

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$8,115

Deductible property tax

$3,250

Est. Depreciation Value

$153,763

Profit on this property

$18,924

Your total deduction

$146,204

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,204)

$3,796

Your old tax bill

$45,000

Your new tax bill

$1,139

Estimated tax savings

$43,861

608 Gattis St

Durham, North Carolina, 27701-2832

2 bed • 1.5 bath • 4 guests • $325,000

Annual Revenue

$37,752

Profit (Cash Flow)

$2,220

Cap Rate

5.8%

Annual Revenue

$37,752

AirDNA projects $152/night at 68% occupancy ($37,752)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.73% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.73%

Cap Rate

5.82%

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

$8,115

Deductible property tax

$3,250

Your total deduction

$41,428

Your adjusted annual income

$150,000 - $41,428 = $108,572

Taxes on $108,572 (30%)

$32,572

Your old tax bill

$45,000

Your new tax bill

$32,572

Estimated tax savings

$12,428

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