1608 Fayetteville St
Durham, North Carolina, 27707-2332
6 bed • 3 bath • 12 guests • $550,000
Annual Revenue
$118,339
Profit (Cash Flow)
$52,182
Cash on Cash Return
36.9%
Annual Revenue
AirDNA projects $540/night at 60% occupancy ($118,339).
Occupancy Rate
Avg Daily Rate
Return Metrics
36.94% 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
36.94%
Cap Rate
16.23%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$32,543
Your adjusted annual income
$150,000 - $32,543 = $117,456
Taxes on $117,456 (30%)
$35,236
Your old tax bill
$45,000
Your new tax bill
$35,236
Estimated tax savings
$9,763
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