232 Knox Cir
Durham, North Carolina, 27701-1341
3 bed • 2 bath • 6 guests • $445,000
Annual Revenue
$74,429
Profit (Cash Flow)
$21,061
Cash on Cash Return
19.0%
Annual Revenue
AirDNA projects $443/night at 46% occupancy ($74,429).
Occupancy Rate
Avg Daily Rate
Return Metrics
19% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19%
Cap Rate
11.47%
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
$21,120
Deductible property tax
$4,405
Your total deduction
$45,291
Your adjusted annual income
$150,000 - $45,291 = $104,708
Taxes on $104,708 (30%)
$31,412
Your old tax bill
$45,000
Your new tax bill
$31,412
Estimated tax savings
$13,587
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