BNBCalc.com Investment Analysis Report of 1212 Gatling St, Raleigh, NC 27610, USA

2 bed • 1 bath • 4 guests • $415,000

BNB

Calc

Return Metrics

-7.97% 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

-7.97%

Cap Rate

4.78%

Return on Investment

8.27%

Annual Revenue

$38,570

AirDNA projects $165/night at 64% occupancy ($38,569).

User selected values for this report: 64% occupancy rate, $165 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,558

Annual Expenses

$18,694

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,021

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$321

Management & Platform Fees

$96

Platform Fee (i.e. Airbnb)

$96

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

$135,784

Profit on this property

$19,876

Your total deduction

$139,713

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,713)

$10,287

Your old tax bill

$45,000

Your new tax bill

$3,086

Estimated tax savings

$41,914

property-location

1212 Gatling St Raleigh, North Carolina, 27610-2629

2 bed • 1 bath • 4 guests

Est. $1,991/mo

Agent

Inquire about this property

Contact Agent

$38,570

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.97%

Cap Rate

4.78%

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

$48,314

Your adjusted annual income

$150,000 - $48,314 = $101,686

Taxes on $101,686 (30%)

$30,506

Your old tax bill

$45,000

Your new tax bill

$30,506

Estimated tax savings

$14,494

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