417 Bledsoe Ave
Raleigh, North Carolina, 27601-2701
3 bed • 2 bath • 6 guests • $395,000
Annual Revenue
$62,606
Profit (Cash Flow)
$14,147
Cash on Cash Return
14.2%
Annual Revenue
AirDNA projects $281/night at 61% occupancy ($62,606).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.24% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.24%
Cap Rate
10.32%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$45,360
Your adjusted annual income
$150,000 - $45,360 = $104,639
Taxes on $104,639 (30%)
$31,391
Your old tax bill
$45,000
Your new tax bill
$31,391
Estimated tax savings
$13,608
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