110 Bluefield Rd Chapel Hill, North Carolina, 27517-7000
3 bed • 3 bath • 9 guests • $450,000
Annual Revenue
$51,857
Profit (Cash Flow)
-$3,424
Cap Rate
6.0%
Annual Revenue
AirDNA projects $229/night at 62% occupancy ($51,857)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.05% 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
-3.05%
Cap Rate
5.98%
Tax Calculator (USA)
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
$21,357
Deductible property tax
$4,455
Your total deduction
$66,702
Your adjusted annual income
$150,000 - $66,702 = $83,298
Taxes on $83,298 (30%)
$24,989
Your old tax bill
$45,000
Your new tax bill
$24,989
Estimated tax savings
$20,011
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