4316 Jean Ave
Durham, North Carolina, 27707-5051
4 bed • 3 bath • 10 guests • $375,000
Annual Revenue
$74,327
Profit (Cash Flow)
$25,688
Cash on Cash Return
26.5%
Annual Revenue
AirDNA projects $211/night at 62% occupancy ($47,781).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.48% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.48%
Cap Rate
13.59%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$32,517
Your adjusted annual income
$150,000 - $32,517 = $117,482
Taxes on $117,482 (30%)
$35,244
Your old tax bill
$45,000
Your new tax bill
$35,244
Estimated tax savings
$9,755
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