140 W Franklin St Chapel Hill, North Carolina, 27516
3 bed • 3 bath • 6 guests
Est. $2,398/mo

Inquire about this property
Contact Agent
$54,995
Annual Revenue
AirDNA projects $239/night at 63% occupancy ($54,994.78).
Top 101% of comparables
Top 101% of comparables
$1,037
Profit
Revenue
$54,995
Operating Expenses
$20,229
Operating Income
$34,765
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$1,037
$123,750
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$8,750
Closing Costs
$15,000
Total
$123,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.83%
Cap Rate
6.95%
STR 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 est deduction will be...
Deductible mortgage interest
$23,731
Deductible property tax
$4,950
Your total deduction
$107,822
Your adjusted annual income
$150,000 - $107,822 = $42,178
Taxes on $42,178 (30%)
$12,653
Your old tax bill
$45,000
Your new tax bill
$12,653
Estimated tax savings
$32,347
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com