1608 Fayetteville St
Durham, North Carolina, 27707-2332
6 bed • 3 bath • 12 guests • $550,000
Annual Revenue
$118,339
Profit (Cash Flow)
$52,183
Cap Rate
16.2%
Annual Revenue
AirDNA projects $540/night at 60% occupancy ($118,339)
Occupancy Rate
Avg Daily Rate
Return Metrics
36.94% 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
36.94%
Cap Rate
16.23%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$25,936
Your adjusted annual income
$150,000 - $25,936 = $124,064
Taxes on $124,064 (30%)
$37,219
Your old tax bill
$45,000
Your new tax bill
$37,219
Estimated tax savings
$7,781
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