BNBCalc.com Investment Analysis Report of 802 Park Ave, Durham, NC 27703, USA

6 bed • 3 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

22.05% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

22.05%

Cap Rate

11.29%

Return on Investment

42.43%

Annual Revenue

$85,467

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,416

Annual Expenses

$28,991

Utilities

$800

Internet + TV

$100

Water/Sewer

$200

Garbage

$50

Electric

$300

Gas

$100

Other

$50

Maintenance

$1,402

Property Insurance

$200

HOA

Landscaping

$100

Ongoing Repairs

$150

Supplies

$150

Software

$40

Pest Control

$50

Permits

Other

Cleaning Cost

$712

Management & Platform Fees

$214

Platform Fee (i.e. Airbnb)

$214

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

$18,740

Deductible property tax

$5,500

Est. Depreciation Value

$259,722

Profit on this property

$56,476

Your total deduction

$227,486

So, your new taxable income is your previous income minus your total deduction ($150,000 - $227,486)

-$77,486

Your old tax bill

$45,000

Your new tax bill

-$23,246

Estimated tax savings

$68,246

802 Park Ave Durham, North Carolina, 27703-2152

6 bed • 3 bath • 12 guests • $500,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$85,467

Profit (Cash Flow)

$24,484

Cap Rate

11.3%

Annual Revenue

$85,467

Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

22.05% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.05%

Cap Rate

11.29%

Return on Investment

42.43%

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

$18,740

Deductible property tax

$5,500

Your total deduction

$50,078

Your adjusted annual income

$150,000 - $50,078 = $99,922

Taxes on $99,922 (30%)

$29,977

Your old tax bill

$45,000

Your new tax bill

$29,977

Estimated tax savings

$15,023

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