611 Lee St
Durham, North Carolina, 27701-2346
3 bed • 2 bath • 8 guests • $400,000
Annual Revenue
$52,463
Profit (Cash Flow)
$6,775
Cash on Cash Return
6.7%
Annual Revenue
AirDNA projects $228/night at 63% occupancy ($52,463).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.74% 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
6.74%
Cap Rate
9.51%
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
$23,862
Deductible property tax
$4,400
Your total deduction
$54,416
Your adjusted annual income
$150,000 - $54,416 = $95,583
Taxes on $95,583 (30%)
$28,675
Your old tax bill
$45,000
Your new tax bill
$28,675
Estimated tax savings
$16,324
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