903 Clarendon St
Durham, North Carolina, 27705-4256
1 bed • 1 bath • 2 guests • $525,000
Annual Revenue
$94,963
Profit (Cash Flow)
$33,526
Cash on Cash Return
26.8%
Annual Revenue
AirDNA projects $99/night at 65% occupancy ($23,503).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.82% 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
26.82%
Cap Rate
13.13%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$41,052
Your adjusted annual income
$150,000 - $41,052 = $108,947
Taxes on $108,947 (30%)
$32,684
Your old tax bill
$45,000
Your new tax bill
$32,684
Estimated tax savings
$12,315
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