1318 Norton St
Durham, North Carolina, 27701-1112
5 bed • 4 bath • 10 guests • $575,000
Annual Revenue
$107,820
Profit (Cash Flow)
$41,339
Cash on Cash Return
28.5%
Annual Revenue
AirDNA projects $492/night at 60% occupancy ($107,820).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.46% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.46%
Cap Rate
13.93%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$45,683
Your adjusted annual income
$150,000 - $45,683 = $104,316
Taxes on $104,316 (30%)
$31,294
Your old tax bill
$45,000
Your new tax bill
$31,294
Estimated tax savings
$13,705
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