BNBCalc.com Investment Analysis Report of 804 Holloway St, Durham, NC 27701, USA

4 bed • 2 bath • 4 guests • $500,000

BNB

Calc

Return Metrics

0.76% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.76%

Cap Rate

6.93%

Return on Investment

16.63%

Annual Revenue

$55,586

AirDNA projects $267/night at 57% occupancy ($55,586).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,742

Annual Expenses

$20,906

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,163

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$463

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,002

Profit on this property

$34,680

Your total deduction

$231,002

So, your new taxable income is your previous income minus your total deduction ($150,000 - $231,002)

-$81,002

Your old tax bill

$45,000

Your new tax bill

-$24,301

Estimated tax savings

$69,301

804 Holloway St Durham, North Carolina, 27701-3859

4 bed • 2 bath • 4 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$55,586

Profit (Cash Flow)

$960

Cap Rate

6.9%

Annual Revenue

$55,586

AirDNA projects $267/night at 57% occupancy ($55,586)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.76% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.76%

Cap Rate

6.93%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$69,498

Your adjusted annual income

$150,000 - $69,498 = $80,502

Taxes on $80,502 (30%)

$24,151

Your old tax bill

$45,000

Your new tax bill

$24,151

Estimated tax savings

$20,849

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