BNBCalc Short Term Rental Investment Analysis 804 Holloway St, Durham, NC 27701, USA

6 bed • 3 bath • 12 guests • $600,000

BNB

Calc

Annual Revenue

$118,737

Profit (Cash Flow)

$49,747

Cap Rate

15.0%

Annual Revenue

$118,737

AirDNA projects $551/night at 59% occupancy ($118,737).

BNB Calc projects a 59% occupancy rate, $551 rate per night.

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

Return Metrics

32.56% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$49,747	$99,494	$149,241	$198,988	$248,736	$497,472	$1,492,416
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$193,641	$268,186	$343,674	$420,144	$497,639	$902,130	$2,948,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.56%

Cap Rate

15.03%

Return on Investment

48.21%

804 Holloway St Durham, North Carolina, 27701-3859

6 bed • 3 bath • 12 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Durham

Guide

Zoning

Market

Guide

Laws

Market Data

$118,737

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$49,747

Profit

Revenue

$118,737

Operating Expenses

$28,516

Operating Income

$90,221

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$49,747

$152,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$14,750

Closing Costs

$18,000

Total

$152,750

DSCR Ratio

Strong

2.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.56%

Cap Rate

15.03%

Return on Investment

48.21%

STR 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 est deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$11,729

Your adjusted annual income

$150,000 - $11,729 = $138,271

Taxes on $138,271 (30%)

$41,481

Your old tax bill

$45,000

Your new tax bill

$41,481

Estimated tax savings

$3,519

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com