1212 Gatling St
Raleigh, North Carolina, 27610-2629
2 bed • 1 bath • 4 guests • $415,000
Annual Revenue
$38,569
Profit (Cash Flow)
-$8,108
Cash on Cash Return
-8.0%
Annual Revenue
AirDNA projects $165/night at 64% occupancy ($38,569).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.97% 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
-7.97%
Cap Rate
4.78%
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
$19,696
Deductible property tax
$4,108
Your total deduction
$68,919
Your adjusted annual income
$150,000 - $68,919 = $81,080
Taxes on $81,080 (30%)
$24,324
Your old tax bill
$45,000
Your new tax bill
$24,324
Estimated tax savings
$20,675
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