BNBCalc.com Investment Analysis Report of 822 Glendale Ave, Durham, NC 27701, USA

3 bed • 2 bath • 6 guests • $575,000

BNB

Calc

Return Metrics

-7.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.39%

Cap Rate

4.93%

Return on Investment

8.87%

Annual Revenue

$48,347

AirDNA projects $217/night at 61% occupancy ($48,347).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,664

Annual Expenses

$19,965

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$270,264

Profit on this property

$28,382

Your total deduction

$274,865

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,865)

-$124,865

Your old tax bill

$45,000

Your new tax bill

-$37,459

Estimated tax savings

$82,459

property-location

822 Glendale Ave Durham, North Carolina, 27701-2221

3 bed • 2 bath • 6 guests

Est. $2,758/mo

Agent

Inquire about this property

Contact Agent

$48,347

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.39%

Cap Rate

4.93%

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 est deduction will be...

Deductible mortgage interest

$27,290

Deductible property tax

$5,692

Your total deduction

$90,737

Your adjusted annual income

$150,000 - $90,737 = $59,263

Taxes on $59,263 (30%)

$17,779

Your old tax bill

$45,000

Your new tax bill

$17,779

Estimated tax savings

$27,221

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