5313 Kemmont Dr
Durham, North Carolina, 27713
4 bed • 2 bath • 10 guests • $300,000
Annual Revenue
$45,673
Profit (Cash Flow)
$5,824
Cash on Cash Return
7.3%
Annual Revenue
AirDNA projects $205/night at 61% occupancy ($45,673).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.32% 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
7.32%
Cap Rate
8.68%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$41,961
Your adjusted annual income
$150,000 - $41,961 = $108,038
Taxes on $108,038 (30%)
$32,411
Your old tax bill
$45,000
Your new tax bill
$32,411
Estimated tax savings
$12,588
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