BNBCalc.com Investment Analysis Report of 1804 Vale St, Durham, NC 27703, USA

4 bed • 2 bath • 8 guests • $410,000

BNB

Calc

Return Metrics

-7.98% 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

-7.98%

Cap Rate

4.7%

Return on Investment

7.59%

Annual Revenue

$37,890

AirDNA projects $182/night at 57% occupancy ($37,890).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,550

Annual Expenses

$18,606

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,016

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$316

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

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

$19,459

Deductible property tax

$4,059

Est. Depreciation Value

$195,551

Profit on this property

$19,285

Your total deduction

$199,785

So, your new taxable income is your previous income minus your total deduction ($150,000 - $199,785)

-$49,785

Your old tax bill

$45,000

Your new tax bill

-$14,935

Estimated tax savings

$59,935

1804 Vale St Durham, North Carolina, 27703-4061

4 bed • 2 bath • 8 guests • $410,000

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

$37,890

Profit (Cash Flow)

-$8,363

Cap Rate

4.7%

Annual Revenue

$37,890

AirDNA projects $182/night at 57% occupancy ($37,890)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.98% 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

-7.98%

Cap Rate

4.7%

Return on Investment

7.59%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$66,505

Your adjusted annual income

$150,000 - $66,505 = $83,495

Taxes on $83,495 (30%)

$25,049

Your old tax bill

$45,000

Your new tax bill

$25,049

Estimated tax savings

$19,951

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