11 St Augustine
Raleigh, North Carolina, 27610
3 bed • 2.5 bath • 6 guests • $525,000
Annual Revenue
$51,685
Profit (Cash Flow)
-$4,125
Cash on Cash Return
-3.2%
Annual Revenue
AirDNA projects $267/night at 53% occupancy ($51,685).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.18% 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
-3.18%
Cap Rate
5.95%
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
$81,504
Your adjusted annual income
$150,000 - $81,504 = $68,495
Taxes on $68,495 (30%)
$20,548
Your old tax bill
$45,000
Your new tax bill
$20,548
Estimated tax savings
$24,451
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