101 Deerfield Trail
Chapel Hill, North Carolina, 27516-9510
4 bed • 3 bath • 10 guests • $500,000
Annual Revenue
$74,944
Profit (Cash Flow)
$22,517
Cash on Cash Return
14.8%
Annual Revenue
AirDNA projects $289/night at 71% occupancy ($74,944).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.75% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.75%
Cap Rate
10.18%
Tax Calculator
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
$15,742
Deductible property tax
$5,500
Your total deduction
$71,066
Your adjusted annual income
$150,000 - $71,066 = $78,933
Taxes on $78,933 (30%)
$23,680
Your old tax bill
$45,000
Your new tax bill
$23,680
Estimated tax savings
$21,319
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