802 Park Ave
Durham, North Carolina, 27703-2152
6 bed • 3 bath • 12 guests • $500,000
Annual Revenue
$85,467
Profit (Cash Flow)
$24,484
Cash on Cash Return
22.1%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
22.05% 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
22.05%
Cap Rate
11.29%
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
$18,740
Deductible property tax
$5,500
Your total deduction
$70,686
Your adjusted annual income
$150,000 - $70,686 = $79,313
Taxes on $79,313 (30%)
$23,794
Your old tax bill
$45,000
Your new tax bill
$23,794
Estimated tax savings
$21,205
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