1030 Ivy Ln
Cary, North Carolina, 27511-4754
4 bed • 2 bath • 10 guests • $525,000
Annual Revenue
$48,431
Profit (Cash Flow)
-$6,956
Cash on Cash Return
-5.3%
Annual Revenue
AirDNA projects $195/night at 68% occupancy ($48,431).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.3% 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
-5.3%
Cap Rate
5.42%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$85,535
Your adjusted annual income
$150,000 - $85,535 = $64,464
Taxes on $64,464 (30%)
$19,339
Your old tax bill
$45,000
Your new tax bill
$19,339
Estimated tax savings
$25,660
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