2509 Torbay Ct
Raleigh, North Carolina, 27613-3624
3 bed • 3 bath • 6 guests • $399,900
Annual Revenue
$54,976
Profit (Cash Flow)
$7,185
Cash on Cash Return
7.1%
Annual Revenue
AirDNA projects $284/night at 53% occupancy ($54,976).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.13% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.13%
Cap Rate
8.53%
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
$18,979
Deductible property tax
$3,959
Your total deduction
$53,160
Your adjusted annual income
$150,000 - $53,160 = $96,839
Taxes on $96,839 (30%)
$29,051
Your old tax bill
$45,000
Your new tax bill
$29,051
Estimated tax savings
$15,948
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