BNBCalc.com Investment Analysis Report of 2408 Mc Gehee St, Durham, NC 27707, USA

4 bed • 2 bath • 8 guests • $400,099

BNB

Calc

Return Metrics

-13.69% 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

-13.69%

Cap Rate

3.23%

Return on Investment

1.84%

Annual Revenue

$30,604

AirDNA projects $171/night at 49% occupancy ($30,603).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,472

Annual Expenses

$17,658

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$955

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$255

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

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

$18,989

Deductible property tax

$3,961

Est. Depreciation Value

$190,991

Profit on this property

$12,945

Your total deduction

$200,996

So, your new taxable income is your previous income minus your total deduction ($150,000 - $200,996)

-$50,996

Your old tax bill

$45,000

Your new tax bill

-$15,299

Estimated tax savings

$60,299

2408 Mc Gehee St Durham, North Carolina, 27707-1427

4 bed • 2 bath • 8 guests • $400,099

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

$30,604

Profit (Cash Flow)

-$14,043

Cap Rate

3.2%

Annual Revenue

$30,604

AirDNA projects $171/night at 49% occupancy ($30,604)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.69% 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

-13.69%

Cap Rate

3.23%

Return on Investment

1.84%

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

$18,989

Deductible property tax

$3,961

Your total deduction

$70,821

Your adjusted annual income

$150,000 - $70,821 = $79,179

Taxes on $79,179 (30%)

$23,754

Your old tax bill

$45,000

Your new tax bill

$23,754

Estimated tax savings

$21,246

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