BNBCalc.com Investment Analysis Report of 1009 Helms Pl, Raleigh, NC 27610, USA

3 bed • 2 bath • 6 guests • $460,000

BNB

Calc

Return Metrics

0.14% 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

0.14%

Cap Rate

6.77%

Return on Investment

16.17%

Annual Revenue

$50,878

AirDNA projects $199/night at 70% occupancy ($50,878).

User selected values for this report: 70% occupancy rate, $199 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,694

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,124

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$21,832

Deductible property tax

$4,554

Est. Depreciation Value

$151,199

Profit on this property

$31,184

Your total deduction

$146,401

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,401)

$3,599

Your old tax bill

$45,000

Your new tax bill

$1,080

Estimated tax savings

$43,920

property-location

1009 Helms Pl Raleigh, North Carolina, 27610-1118

3 bed • 2 bath • 6 guests

Est. $2,206/mo

Agent

Inquire about this property

Contact Agent

$50,878

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.14%

Cap Rate

6.77%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$21,832

Deductible property tax

$4,554

Your total deduction

$44,607

Your adjusted annual income

$150,000 - $44,607 = $105,393

Taxes on $105,393 (30%)

$31,618

Your old tax bill

$45,000

Your new tax bill

$31,618

Estimated tax savings

$13,382

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