BNBCalc.com Investment Analysis Report of 3303 Nantuckett Ave, Durham, NC 27703, USA

3 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Return Metrics

9.5% 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

9.5%

Cap Rate

9.22%

Return on Investment

24.76%

Annual Revenue

$44,180

AirDNA projects $189/night at 64% occupancy ($44,179).

User selected values for this report: 64% occupancy rate, $189 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,823

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$95,915

Profit on this property

$25,357

Your total deduction

$86,333

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,333)

$63,667

Your old tax bill

$45,000

Your new tax bill

$19,100

Estimated tax savings

$25,900

property-location

3303 Nantuckett Ave Durham, North Carolina, 27703-4753

3 bed • 2 bath • 6 guests

Est. $1,319/mo

Agent

Inquire about this property

Contact Agent

$44,180

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.5%

Cap Rate

9.22%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$21,611

Your adjusted annual income

$150,000 - $21,611 = $128,389

Taxes on $128,389 (30%)

$38,517

Your old tax bill

$45,000

Your new tax bill

$38,517

Estimated tax savings

$6,483

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