2722 Weldon Terrace Durham, North Carolina, 27703-4325
3 bed • 2 bath • 6 guests • $385,000
Annual Revenue
$47,116
Profit (Cash Flow)
$1,343
Cap Rate
7.1%
Annual Revenue
AirDNA projects $172/night at 75% occupancy ($47,116)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.38% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.38%
Cap Rate
7.09%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$52,986
Your adjusted annual income
$150,000 - $52,986 = $97,014
Taxes on $97,014 (30%)
$29,104
Your old tax bill
$45,000
Your new tax bill
$29,104
Estimated tax savings
$15,896
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