BNBCalc.com Investment Analysis Report of 201 Carol St, Carrboro, NC 27510, USA

3 bed • 2 bath • 8 guests • $498,000

BNB

Calc

Return Metrics

-14.74% 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

-14.74%

Cap Rate

3.1%

Return on Investment

1.37%

Annual Revenue

$33,475

AirDNA projects $141/night at 65% occupancy ($33,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,503

Annual Expenses

$18,032

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$979

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$279

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

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

$23,636

Deductible property tax

$4,930

Est. Depreciation Value

$234,801

Profit on this property

$15,443

Your total deduction

$247,924

So, your new taxable income is your previous income minus your total deduction ($150,000 - $247,924)

-$97,924

Your old tax bill

$45,000

Your new tax bill

-$29,377

Estimated tax savings

$74,377

201 Carol St Carrboro, North Carolina, 27510-1103

3 bed • 2 bath • 8 guests • $498,000

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

$33,475

Profit (Cash Flow)

-$18,145

Cap Rate

3.1%

Annual Revenue

$33,475

AirDNA projects $141/night at 65% occupancy ($33,475)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.74% 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

-14.74%

Cap Rate

3.1%

Return on Investment

1.37%

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

$23,636

Deductible property tax

$4,930

Your total deduction

$87,943

Your adjusted annual income

$150,000 - $87,943 = $62,057

Taxes on $62,057 (30%)

$18,617

Your old tax bill

$45,000

Your new tax bill

$18,617

Estimated tax savings

$26,383

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