BNBCalc.com Investment Analysis Report of 910 Spruce St, Durham, NC 27701, USA

3 bed • 2.5 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

-2.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.44%

Cap Rate

6.22%

Return on Investment

13.07%

Annual Revenue

$39,118

AirDNA projects $170/night at 63% occupancy ($39,117).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,574

Annual Expenses

$18,885

Utilities

$471

Internet + TV

$100

Water/Sewer

$100

Garbage

$50

Electric

$115

Gas

$56

Other

$50

Maintenance

$1,005

Property Insurance

$150

HOA

$0

Landscaping

$129

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$326

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

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

$15,425

Deductible property tax

$3,575

Est. Depreciation Value

$155,203

Profit on this property

$20,232

Your total deduction

$153,971

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,971)

-$3,971

Your old tax bill

$45,000

Your new tax bill

-$1,191

Estimated tax savings

$46,191

property-location

910 Spruce St Durham, North Carolina, 27701-3554

3 bed • 2.5 bath • 6 guests • $325,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$39,118

Profit (Cash Flow)

-$2,040

Cap Rate

6.2%

Annual Revenue

$39,118

AirDNA projects $170/night at 63% occupancy ($39,117).

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.44%

Cap Rate

6.22%

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

$15,425

Deductible property tax

$3,575

Your total deduction

$48,187

Your adjusted annual income

$150,000 - $48,187 = $101,813

Taxes on $101,813 (30%)

$30,544

Your old tax bill

$45,000

Your new tax bill

$30,544

Estimated tax savings

$14,456

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 recomend LearnLikeACPA.com