701 Coleman St Raleigh, North Carolina, 27610-3851
3 bed • 2 bath • 6 guests • $430,000
Annual Revenue
$51,083
Profit (Cash Flow)
-$1,950
Cap Rate
7.2%
Annual Revenue
AirDNA projects $259/night at 54% occupancy ($51,083)
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.11% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.11%
Cap Rate
7.15%
Tax Calculator (USA)
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
$18,636
Deductible property tax
$4,730
Your total deduction
$57,430
Your adjusted annual income
$150,000 - $57,430 = $92,570
Taxes on $92,570 (30%)
$27,771
Your old tax bill
$45,000
Your new tax bill
$27,771
Estimated tax savings
$17,229
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