BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

$0

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

0% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

0%

Revenue Appreciation:

0%

Cash on Cash Return

0%

Cap Rate

0%

Return on Investment

0%

Operating Expenses

Monthly Expenses

$0

Annual Expenses

$0

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$0

Property Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$0

Annual Mortgage & Tax

$0

Down Payment

Purchase Price

$0

Percent Down

0%

Total Downpayment

$0

Total Loan Amount

$0

Monthly Loan Payment

Mortgage Length

0 years

Interest Rate

0%

Monthly Loan Payment

$0

Property Tax Yearly

Property Tax Yearly

0%

Property Tax Monthly

$0

Mortgage Insurance (PMI)

0%

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.
Y1Y2Y3Y4Y5Y10Y30
Property Tax+$0+$0+$0+$0+$0+$0+$0
Mortgage Interest+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN+$NaN
Total Depreciation and Mortgage Interest Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
Bonus Depreciation+$0------
Accel. Depreciation+$0+$0+$0+$0+$0+$0+$0
Standard Depreciation+$0+$0+$0+$0+$0+$0+$0
Cashflow$0$0$0$0$0$0$0
Total Tax Deduction$NaN$NaN$NaN$NaN$NaN$NaN$NaN
property-location

802 Park Ave Durham, North Carolina, 27703-2152

6 bed • 3 bath • 12 guests

Purchase Price

$85,467

Annual Revenue

Revenue data could not be found for this address

Seasonality

Sign up to view the full seasonality chart

00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg rev

0%

Avg occ

$0

Avg rate

Revenue Distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 0 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.04%

Cap Rate

11.29%