BNBCalc.com Investment Analysis Report of 2029 Millikan Rd, Chapel Hill, NC 27516, USA

3 bed • 4 bath • 10 guests • $475,000

BNB

Calc

Return Metrics

5.03% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.03%

Cap Rate

7.99%

Return on Investment

21.03%

Annual Revenue

$58,709

AirDNA projects $282/night at 57% occupancy ($58,709).

User selected values for this report: 56.99999999999999% occupancy rate, $282 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,726

Annual Expenses

$20,712

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,189

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$163,058

Profit on this property

$37,997

Your total deduction

$152,307

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,307)

-$2,307

Your old tax bill

$45,000

Your new tax bill

-$692

Estimated tax savings

$45,692

property-location

2029 Millikan Rd Chapel Hill, North Carolina, 27516-7402

3 bed • 4 bath • 10 guests

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

$58,709

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.03%

Cap Rate

7.99%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$42,344

Your adjusted annual income

$150,000 - $42,344 = $107,656

Taxes on $107,656 (30%)

$32,297

Your old tax bill

$45,000

Your new tax bill

$32,297

Estimated tax savings

$12,703

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