BNBCalc.com Investment Analysis Report of 617 Barksdale Dr, Raleigh, NC 27604, USA

4 bed • 3 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

-11.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-11.97%

Cap Rate

3.73%

Return on Investment

3.85%

Annual Revenue

$37,167

AirDNA projects $159/night at 64% occupancy ($37,167).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,543

Annual Expenses

$18,512

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,010

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$310

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,162

Profit on this property

$18,655

Your total deduction

$247,187

So, your new taxable income is your previous income minus your total deduction ($150,000 - $247,187)

-$97,187

Your old tax bill

$45,000

Your new tax bill

-$29,156

Estimated tax savings

$74,156

617 Barksdale Dr

Raleigh, North Carolina, 27604-2205

4 bed • 3 bath • 8 guests • $500,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$37,167

Profit (Cash Flow)

-$15,065

Cap Rate

3.7%

Annual Revenue

$37,167

AirDNA projects $159/night at 64% occupancy ($37,167)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.97% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.97%

Cap Rate

3.73%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$85,571

Your adjusted annual income

$150,000 - $85,571 = $64,429

Taxes on $64,429 (30%)

$19,329

Your old tax bill

$45,000

Your new tax bill

$19,329

Estimated tax savings

$25,671

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