101 Deerfield Trail
Chapel Hill, North Carolina, 27516-9510
4 bed • 3 bath • 10 guests • $500,000
Annual Revenue
$74,425
Profit (Cash Flow)
$17,350
Cash on Cash Return
13.8%
Annual Revenue
AirDNA projects $287/night at 71% occupancy ($74,425).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.79% 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
13.79%
Cap Rate
10.21%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$57,972
Your adjusted annual income
$150,000 - $57,972 = $92,027
Taxes on $92,027 (30%)
$27,608
Your old tax bill
$45,000
Your new tax bill
$27,608
Estimated tax savings
$17,391
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