804 Holloway St
Durham, North Carolina, 27701-3859
6 bed • 3 bath • 12 guests • $600,000
Annual Revenue
$118,737
Profit (Cash Flow)
$49,157
Cash on Cash Return
32.2%
Annual Revenue
AirDNA projects $551/night at 59% occupancy ($118,737).
Occupancy Rate
Avg Daily Rate
Return Metrics
32.18% 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
32.18%
Cap Rate
14.93%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$42,413
Your adjusted annual income
$150,000 - $42,413 = $107,586
Taxes on $107,586 (30%)
$32,275
Your old tax bill
$45,000
Your new tax bill
$32,275
Estimated tax savings
$12,724
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