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

3 bed • 2 bath • 6 guests • $460,000

BNB

Calc

Return Metrics

-1.87% 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

-1.87%

Cap Rate

6.27%

Return on Investment

14.15%

Annual Revenue

$48,913

AirDNA projects $216/night at 62% occupancy ($48,913).

User selected values for this report: 62% occupancy rate, $216 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,670

Annual Expenses

$20,039

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,108

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$408

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

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

$21,832

Deductible property tax

$4,554

Est. Depreciation Value

$151,199

Profit on this property

$28,875

Your total deduction

$148,711

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,711)

$1,289

Your old tax bill

$45,000

Your new tax bill

$387

Estimated tax savings

$44,613

property-location

822 Glendale Ave Durham, North Carolina, 27701-2221

3 bed • 2 bath • 6 guests

Est. $2,206/mo

Agent

Inquire about this property

Contact Nichole

CEO at Cozy Quarters Management

$48,913

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.87%

Cap Rate

6.27%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$46,917

Your adjusted annual income

$150,000 - $46,917 = $103,083

Taxes on $103,083 (30%)

$30,925

Your old tax bill

$45,000

Your new tax bill

$30,925

Estimated tax savings

$14,075

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