116 Silverridge Ct
Cary, North Carolina, 27513-2847
4 bed • 4 bath • 10 guests • $499,900
Annual Revenue
$48,270
Profit (Cash Flow)
-$5,404
Cash on Cash Return
-4.3%
Annual Revenue
AirDNA projects $236/night at 56% occupancy ($48,270).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.29% 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
-4.29%
Cap Rate
5.66%
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
$23,725
Deductible property tax
$4,949
Your total deduction
$80,866
Your adjusted annual income
$150,000 - $80,866 = $69,133
Taxes on $69,133 (30%)
$20,739
Your old tax bill
$45,000
Your new tax bill
$20,739
Estimated tax savings
$24,260
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