1212 Gatling St Raleigh, North Carolina, 27610-2629
2 bed • 1 bath • 4 guests • $415,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$38,570
Profit (Cash Flow)
-$8,108
Cap Rate
4.8%
Annual Revenue
AirDNA projects $165/night at 64% occupancy ($38,570)
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 (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
$19,696
Deductible property tax
$4,109
Your total deduction
$66,119
Your adjusted annual income
$150,000 - $66,119 = $83,881
Taxes on $83,881 (30%)
$25,164
Your old tax bill
$45,000
Your new tax bill
$25,164
Estimated tax savings
$19,836
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