BNBCalc.com Investment Analysis Report of 1221 Clarendon St, Durham, NC 27705, USA

4 bed • 2 bath • 10 guests • $615,000

BNB

Calc

Return Metrics

-5.73% 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

-5.73%

Cap Rate

5.32%

Return on Investment

10.37%

Annual Revenue

$53,384

AirDNA projects $232/night at 63% occupancy ($53,384).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,718

Annual Expenses

$20,620

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,145

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$445

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$29,189

Deductible property tax

$6,088

Est. Depreciation Value

$289,967

Profit on this property

$32,764

Your total deduction

$292,480

So, your new taxable income is your previous income minus your total deduction ($150,000 - $292,480)

-$142,480

Your old tax bill

$45,000

Your new tax bill

-$42,744

Estimated tax savings

$87,744

1221 Clarendon St Durham, North Carolina, 27705-3536

4 bed • 2 bath • 10 guests • $615,000

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

$53,384

Profit (Cash Flow)

-$8,720

Cap Rate

5.3%

Annual Revenue

$53,384

AirDNA projects $232/night at 63% occupancy ($53,384)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.73% 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

-5.73%

Cap Rate

5.32%

Return on Investment

10.37%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$94,912

Your adjusted annual income

$150,000 - $94,912 = $55,088

Taxes on $55,088 (30%)

$16,526

Your old tax bill

$45,000

Your new tax bill

$16,526

Estimated tax savings

$28,474

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