8000 Gabriels Bend Dr Raleigh, North Carolina, 27612-7315
5 bed • 3 bath • 12 guests • $510,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$76,716
Profit (Cash Flow)
$12,964
Cap Rate
7.6%
Annual Revenue
AirDNA projects $356/night at 59% occupancy ($76,716)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.96% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.1%
Revenue Appreciation
0%
Cash on Cash Return
9.96%
Cap Rate
7.56%
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
$10,996
Deductible property tax
$5,610
Your total deduction
$55,447
Your adjusted annual income
$150,000 - $55,447 = $94,553
Taxes on $94,553 (30%)
$28,366
Your old tax bill
$45,000
Your new tax bill
$28,366
Estimated tax savings
$16,634
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