BNBCalc.com Investment Analysis Report of 101 Deerfield Trail, Chapel Hill, NC 27516, USA

4 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

14.27% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.27%

Cap Rate

10.33%

Return on Investment

30.1%

Annual Revenue

$74,426

AirDNA projects $287/night at 71% occupancy ($74,425).

User selected values for this report: 71% occupancy rate, $287 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,896

Annual Expenses

$22,755

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,320

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$620

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$165,012

Profit on this property

$51,670

Your total deduction

$142,022

So, your new taxable income is your previous income minus your total deduction ($150,000 - $142,022)

$7,978

Your old tax bill

$45,000

Your new tax bill

$2,393

Estimated tax savings

$42,607

property-location

101 Deerfield Trail Chapel Hill, North Carolina, 27516-9510

4 bed • 3 bath • 10 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$74,426

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.27%

Cap Rate

10.33%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$30,911

Your adjusted annual income

$150,000 - $30,911 = $119,089

Taxes on $119,089 (30%)

$35,727

Your old tax bill

$45,000

Your new tax bill

$35,727

Estimated tax savings

$9,273

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