318 E Millbrook Rd
Raleigh, North Carolina, 27609-4420
4 bed • 2.5 bath • 10 guests • $425,000
Annual Revenue
$54,585
Profit (Cash Flow)
$5,141
Cash on Cash Return
4.7%
Annual Revenue
AirDNA projects $245/night at 61% occupancy ($54,585).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.74% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.74%
Cap Rate
7.95%
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
$20,170
Deductible property tax
$4,207
Your total deduction
$59,828
Your adjusted annual income
$150,000 - $59,828 = $90,171
Taxes on $90,171 (30%)
$27,051
Your old tax bill
$45,000
Your new tax bill
$27,051
Estimated tax savings
$17,948
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