BNBCalc.com Investment Analysis Report of 1109 Worth St, Durham, NC 27701, USA

3 bed • 3 bath • 6 guests • $449,000

BNB

Calc

Return Metrics

-6.83% 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

-6.83%

Cap Rate

5.03%

Return on Investment

9.12%

Annual Revenue

$41,733

AirDNA projects $197/night at 58% occupancy ($41,732).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,592

Annual Expenses

$19,105

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,048

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$348

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

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

$21,310

Deductible property tax

$4,445

Est. Depreciation Value

$212,393

Profit on this property

$22,628

Your total deduction

$215,521

So, your new taxable income is your previous income minus your total deduction ($150,000 - $215,521)

-$65,521

Your old tax bill

$45,000

Your new tax bill

-$19,656

Estimated tax savings

$64,656

1109 Worth St Durham, North Carolina, 27701-4049

3 bed • 3 bath • 6 guests • $449,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$41,733

Profit (Cash Flow)

-$7,660

Cap Rate

5.0%

Annual Revenue

$41,733

AirDNA projects $197/night at 58% occupancy ($41,733)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.83% 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

-6.83%

Cap Rate

5.03%

Return on Investment

9.12%

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

$21,310

Deductible property tax

$4,445

Your total deduction

$70,794

Your adjusted annual income

$150,000 - $70,794 = $79,206

Taxes on $79,206 (30%)

$23,762

Your old tax bill

$45,000

Your new tax bill

$23,762

Estimated tax savings

$21,238

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