1601 Gunter St
Durham, North Carolina, 27707
4 bed • 3 bath • 10 guests • $500,000
Annual Revenue
$53,460
Profit (Cash Flow)
-$889
Cash on Cash Return
-0.7%
Annual Revenue
AirDNA projects $287/night at 51% occupancy ($53,460).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.7% 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
-0.7%
Cap Rate
6.56%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$76,211
Your adjusted annual income
$150,000 - $76,211 = $73,788
Taxes on $73,788 (30%)
$22,136
Your old tax bill
$45,000
Your new tax bill
$22,136
Estimated tax savings
$22,863
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