101 Deerfield Trail
Chapel Hill, North Carolina, 27516-9510
4 bed • 3.5 bath • 10 guests • $500,000
Annual Revenue
$97,038
Profit (Cash Flow)
$35,799
Cash on Cash Return
28.4%
Annual Revenue
AirDNA projects $324/night at 82% occupancy ($97,038).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.44% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3.2%
Revenue Appreciation
0%
Cash on Cash Return
28.44%
Cap Rate
14.1%
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
$24,932
Deductible property tax
$5,000
Your total deduction
$39,871
Your adjusted annual income
$150,000 - $39,871 = $110,128
Taxes on $110,128 (30%)
$33,038
Your old tax bill
$45,000
Your new tax bill
$33,038
Estimated tax savings
$11,961
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