BNBCalc.com Investment Analysis Report of 822 Glendale Ave, Durham, NC 27701, USA

3 bed • 2 bath • 6 guests • $575,000

BNB

Calc

Return Metrics

-7.39% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-7.39%

Cap Rate

4.93%

Return on Investment

8.87%

Annual Revenue

$48,347

AirDNA projects $217/night at 61% occupancy ($48,347).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,664

Annual Expenses

$19,965

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$270,264

Profit on this property

$28,382

Your total deduction

$274,865

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,865)

-$124,865

Your old tax bill

$45,000

Your new tax bill

-$37,459

Estimated tax savings

$82,459

822 Glendale Ave Durham, North Carolina, 27701-2221

3 bed • 2 bath • 6 guests • $575,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$48,347

Profit (Cash Flow)

-$10,402

Cap Rate

4.9%

Annual Revenue

$48,347

AirDNA projects $217/night at 61% occupancy ($48,347)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.39% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.39%

Cap Rate

4.93%

Return on Investment

8.87%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$90,737

Your adjusted annual income

$150,000 - $90,737 = $59,263

Taxes on $59,263 (30%)

$17,779

Your old tax bill

$45,000

Your new tax bill

$17,779

Estimated tax savings

$27,221

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