BNBCalc.com Investment Analysis Report of 5508 Beaumont Dr, Durham, NC 27707, USA

5 bed • 3 bath • 12 guests • $635,000

BNB

Calc

Return Metrics

0.68% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

0.68%

Cap Rate

6.91%

Return on Investment

16.61%

Annual Revenue

$66,204

AirDNA projects $342/night at 53% occupancy ($66,204).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,857

Annual Expenses

$22,287

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,252

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$552

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$30,138

Deductible property tax

$6,286

Est. Depreciation Value

$300,618

Profit on this property

$43,918

Your total deduction

$293,125

So, your new taxable income is your previous income minus your total deduction ($150,000 - $293,125)

-$143,125

Your old tax bill

$45,000

Your new tax bill

-$42,937

Estimated tax savings

$87,937

5508 Beaumont Dr Durham, North Carolina, 27707-9787

5 bed • 3 bath • 12 guests • $635,000

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

$66,204

Profit (Cash Flow)

$1,090

Cap Rate

6.9%

Annual Revenue

$66,204

AirDNA projects $342/night at 53% occupancy ($66,204)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.68% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.68%

Cap Rate

6.91%

Return on Investment

16.61%

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

$30,138

Deductible property tax

$6,286

Your total deduction

$88,277

Your adjusted annual income

$150,000 - $88,277 = $61,723

Taxes on $61,723 (30%)

$18,517

Your old tax bill

$45,000

Your new tax bill

$18,517

Estimated tax savings

$26,483

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