BNBCalc.com Investment Analysis Report of 1608 Fayetteville St, Durham, NC 27707, USA

6 bed • 3 bath • 12 guests • $550,000

BNB

Calc

Return Metrics

37.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

37.36%

Cap Rate

16.34%

Return on Investment

52.87%

Annual Revenue

$118,339

AirDNA projects $540/night at 60% occupancy ($118,339).

User selected values for this report: 60% occupancy rate, $540 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,372

Annual Expenses

$28,464

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,686

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$986

Management & Platform Fees

$296

Platform Fee (i.e. Airbnb)

$296

Property Manager Fee

$0

STR 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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$190,795

Profit on this property

$89,875

Your total deduction

$132,469

So, your new taxable income is your previous income minus your total deduction ($150,000 - $132,469)

$17,531

Your old tax bill

$45,000

Your new tax bill

$5,259

Estimated tax savings

$39,741

property-location

1608 Fayetteville St Durham, North Carolina, 27707-2332

6 bed • 3 bath • 12 guests

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$118,339

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

37.36%

Cap Rate

16.34%

STR 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

$26,104

Deductible property tax

$5,445

Your total deduction

$3,749

Your adjusted annual income

$150,000 - $3,749 = $146,251

Taxes on $146,251 (30%)

$43,875

Your old tax bill

$45,000

Your new tax bill

$43,875

Estimated tax savings

$1,125

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