BNBCalc.com Investment Analysis Report of 903 Clarendon St, Durham, NC 27705, USA

1 bed • 1 bath • 2 guests • $525,000

BNB

Calc

Return Metrics

26.82% 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

26.82%

Cap Rate

13.13%

Return on Investment

43.54%

Annual Revenue

$94,963

AirDNA projects $99/night at 65% occupancy ($23,503).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,169

Annual Expenses

$26,025

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,491

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$791

Management & Platform Fees

$237

Platform Fee (i.e. Airbnb)

$237

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$244,516

Profit on this property

$68,938

Your total deduction

$205,693

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,693)

-$55,693

Your old tax bill

$45,000

Your new tax bill

-$16,708

Estimated tax savings

$61,708

903 Clarendon St

Durham, North Carolina, 27705-4256

1 bed • 1 bath • 2 guests • $525,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$94,963

Profit (Cash Flow)

$33,526

Cap Rate

13.1%

Annual Revenue

$94,963

AirDNA projects $99/night at 65% occupancy ($23,503)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.82% 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

26.82%

Cap Rate

13.13%

Return on Investment

43.54%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$39,149

Your adjusted annual income

$150,000 - $39,149 = $110,851

Taxes on $110,851 (30%)

$33,255

Your old tax bill

$45,000

Your new tax bill

$33,255

Estimated tax savings

$11,745

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