BNBCalc.com Investment Analysis Report of 611 Lee St, Durham, NC 27701, USA

3 bed • 2 bath • 8 guests • $400,000

BNB

Calc

Return Metrics

6.74% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

6.74%

Cap Rate

9.51%

Return on Investment

21.6%

Annual Revenue

$52,464

AirDNA projects $228/night at 63% occupancy ($52,463).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,199

Annual Expenses

$14,392

Utilities

$348

Internet + TV

$70

Water/Sewer

$70

Garbage

Electric

$115

Gas

$55

Other

$38

Maintenance

$720

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

$20

Supplies

$75

Software

$38

Pest Control

Permits

Other

Cleaning Cost

$437

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

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

$23,862

Deductible property tax

$4,400

Est. Depreciation Value

$189,666

Profit on this property

$38,071

Your total deduction

$179,856

So, your new taxable income is your previous income minus your total deduction ($150,000 - $179,856)

-$29,856

Your old tax bill

$45,000

Your new tax bill

-$8,957

Estimated tax savings

$53,957

611 Lee St

Durham, North Carolina, 27701-2346

3 bed • 2 bath • 8 guests • $400,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$52,464

Profit (Cash Flow)

$6,775

Cap Rate

9.5%

Annual Revenue

$52,464

AirDNA projects $228/night at 63% occupancy ($52,464)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.74% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.74%

Cap Rate

9.51%

Return on Investment

21.6%

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

$23,862

Deductible property tax

$4,400

Your total deduction

$50,608

Your adjusted annual income

$150,000 - $50,608 = $99,392

Taxes on $99,392 (30%)

$29,817

Your old tax bill

$45,000

Your new tax bill

$29,817

Estimated tax savings

$15,183

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