3303 Nantuckett Ave
Durham, North Carolina, 27703-4753
3 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$44,179
Profit (Cash Flow)
$6,216
Cash on Cash Return
8.7%
Annual Revenue
AirDNA projects $189/night at 64% occupancy ($44,179).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.66% 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
8.66%
Cap Rate
9%
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
$13,051
Deductible property tax
$2,722
Your total deduction
$36,872
Your adjusted annual income
$150,000 - $36,872 = $113,127
Taxes on $113,127 (30%)
$33,938
Your old tax bill
$45,000
Your new tax bill
$33,938
Estimated tax savings
$11,061
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