1502 Edgevale Rd
Durham, North Carolina, 27701-1203
4 bed • 4 bath • 8 guests • $580,000
Annual Revenue
$100,748
Profit (Cash Flow)
$34,851
Cash on Cash Return
24.1%
Annual Revenue
AirDNA projects $431/night at 64% occupancy ($100,748).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.13% 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
24.13%
Cap Rate
12.75%
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
$27,527
Deductible property tax
$5,741
Your total deduction
$51,577
Your adjusted annual income
$150,000 - $51,577 = $98,422
Taxes on $98,422 (30%)
$29,526
Your old tax bill
$45,000
Your new tax bill
$29,526
Estimated tax savings
$15,473
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