55 S Engels Cir Durham, North Carolina, 27703-7115
3 bed • 3 bath • 9 guests • $291,200
Annual Revenue
$43,391
Profit (Cash Flow)
$4,438
Cap Rate
8.3%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $220/night at 54% occupancy ($43,391) Airbtics projects $178/night at 61% occupancy ($39,658)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$43,391
$43,391
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$34,750 | $107 | 82% | 3 | 2 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (15) | Profile | |
$34,250 | $125 | 73% | 3 | 2 | 6 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (21) | Profile | |
$47,390 | $152 | 81% | 3 | 2 | 6 | 2 | $129 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (28) | Profile | |
$21,578 | $108 | 47% | 3 | 2 | 6 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (151) | Profile | |
$20,227 | $108 | 42% | 3 | 1 | 6 | 1 | $125 | ✅ | ❌ | ✅ | No / Yes | ⭐️ 4.7 (175) | Profile |
Return Metrics
5.86% 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
5.86%
Cap Rate
8.26%
Tax Calculator (USA)
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
$13,821
Deductible property tax
$2,883
Your total deduction
$46,280
Your adjusted annual income
$150,000 - $46,280 = $103,720
Taxes on $103,720 (30%)
$31,116
Your old tax bill
$45,000
Your new tax bill
$31,116
Estimated tax savings
$13,884
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