BNBCalc.com Investment Analysis Report of 803 Glenwood Ave, Raleigh, NC 27605, USA

3 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

1.76% 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

1.76%

Cap Rate

8.01%

Return on Investment

14.97%

Annual Revenue

$63,918

AirDNA projects $208/night at 63% occupancy ($47,861).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,320

Annual Expenses

$15,838

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$32,036

Deductible property tax

$5,940

Est. Depreciation Value

$345,778

Profit on this property

$48,080

Your total deduction

$335,674

So, your new taxable income is your previous income minus your total deduction ($150,000 - $335,674)

-$185,674

Your old tax bill

$45,000

Your new tax bill

-$55,702

Estimated tax savings

$100,702

803 Glenwood Ave Raleigh, North Carolina, 27605-1509

3 bed • 2 bath • 8 guests • $600,000

Annual Revenue

$63,918

Profit (Cash Flow)

$3,296

Cap Rate

8.0%

Annual Revenue

$63,918

AirDNA projects $208/night at 63% occupancy ($47,862)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.76% 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

1.76%

Cap Rate

8.01%

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

$32,036

Deductible property tax

$5,940

Your total deduction

$98,906

Your adjusted annual income

$150,000 - $98,906 = $51,094

Taxes on $51,094 (30%)

$15,328

Your old tax bill

$45,000

Your new tax bill

$15,328

Estimated tax savings

$29,672

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