BNBCalc.com Investment Analysis Report of 1200 Downing Rd, Raleigh, NC 27610, USA

3 bed • 2 bath • 8 guests • $415,000

BNB

Calc

Return Metrics

7.49% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.49%

Cap Rate

8.61%

Return on Investment

23.38%

Annual Revenue

$56,839

AirDNA projects $251/night at 62% occupancy ($56,839).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,756

Annual Expenses

$21,069

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,174

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$474

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$196,574

Profit on this property

$35,770

Your total deduction

$184,609

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,609)

-$34,609

Your old tax bill

$45,000

Your new tax bill

-$10,383

Estimated tax savings

$55,383

property-location

1200 Downing Rd Raleigh, North Carolina, 27610-1012

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,991/mo

Agent

Inquire about this property

Contact Agent

$56,839

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.49%

Cap Rate

8.61%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$50,657

Your adjusted annual income

$150,000 - $50,657 = $99,343

Taxes on $99,343 (30%)

$29,803

Your old tax bill

$45,000

Your new tax bill

$29,803

Estimated tax savings

$15,197

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