910 Spruce St
Durham, North Carolina, 27701-3554
3 bed • 2.5 bath • 6 guests • $325,000
Annual Revenue
$39,117
Profit (Cash Flow)
-$2,039
Cash on Cash Return
-2.4%
Annual Revenue
AirDNA projects $170/night at 63% occupancy ($39,117).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.44% 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
-2.44%
Cap Rate
6.22%
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
$15,424
Deductible property tax
$3,575
Your total deduction
$52,050
Your adjusted annual income
$150,000 - $52,050 = $97,949
Taxes on $97,949 (30%)
$29,384
Your old tax bill
$45,000
Your new tax bill
$29,384
Estimated tax savings
$15,615
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