1207 Preston Spring Ln
Chapel Hill, North Carolina, 27516-8407
6 bed • 6 bath • 18 guests • $800,000
Annual Revenue
$184,697
Profit (Cash Flow)
$93,042
Cap Rate
18.4%
Annual Revenue
AirDNA projects $1,176/night at 43% occupancy ($184,697)
Occupancy Rate
Avg Daily Rate
Return Metrics
46.63% 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
46.63%
Cap Rate
18.37%
Tax Calculator (USA)
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
$37,969
Deductible property tax
$7,920
Your total deduction
$19,430
Your adjusted annual income
$150,000 - $19,430 = $130,570
Taxes on $130,570 (30%)
$39,171
Your old tax bill
$45,000
Your new tax bill
$39,171
Estimated tax savings
$5,829
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