8187 Gray Leigh Ct
Oak Ridge, North Carolina, 27310-9204
4 bed • 3.5 bath • 10 guests • $375,000
Annual Revenue
$88,951
Profit (Cash Flow)
$38,411
Cash on Cash Return
39.5%
Annual Revenue
AirDNA projects $246/night at 50% occupancy ($44,925).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.54% 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
39.54%
Cap Rate
16.98%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$19,874
Your adjusted annual income
$150,000 - $19,874 = $130,125
Taxes on $130,125 (30%)
$39,037
Your old tax bill
$45,000
Your new tax bill
$39,037
Estimated tax savings
$5,962
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