BNBCalc.com Investment Analysis Report of 3508 Racine St, Durham, NC 27707, USA

5 bed • 3 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

204.48% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

204.48%

Cap Rate

18.47%

Return on Investment

288.01%

Annual Revenue

$121,195

AirDNA projects $353/night at 60% occupancy ($77,358).

User selected values for this report: 94% occupancy rate, $353 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,403

Annual Expenses

$28,835

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,710

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,010

Management & Platform Fees

$303

Platform Fee (i.e. Airbnb)

$303

Property Manager Fee

$0

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

$21,769

Deductible property tax

$5,500

Est. Depreciation Value

$165,892

Profit on this property

$92,360

Your total deduction

$100,801

So, your new taxable income is your previous income minus your total deduction ($150,000 - $100,801)

$49,199

Your old tax bill

$45,000

Your new tax bill

$14,760

Estimated tax savings

$30,240

property-location

3508 Racine St Durham, North Carolina, 27707-3608

5 bed • 3 bath • 12 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Jeremy

$121,195

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

204.48%

Cap Rate

18.47%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$21,769

Deductible property tax

$5,500

Your total deduction

-$10,926

Your adjusted annual income

$150,000 - -$10,926 = $160,926

Taxes on $160,926 (30%)

$48,278

Your old tax bill

$45,000

Your new tax bill

$48,278

Estimated tax savings

-$3,278

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