822 Glendale Ave
Durham, North Carolina, 27701-2221
3 bed • 2 bath • 6 guests • $575,000
Annual Revenue
$48,347
Profit (Cash Flow)
-$10,401
Cash on Cash Return
-7.4%
Annual Revenue
AirDNA projects $217/night at 61% occupancy ($48,347).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.39% 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
-7.39%
Cap Rate
4.93%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$94,544
Your adjusted annual income
$150,000 - $94,544 = $55,455
Taxes on $55,455 (30%)
$16,636
Your old tax bill
$45,000
Your new tax bill
$16,636
Estimated tax savings
$28,363
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