2823 Fox Dr Durham, North Carolina, 27712-1805
4 bed • 2.5 bath • 8 guests • $340,000
Annual Revenue
$36,524
Profit (Cash Flow)
-$13,056
Cap Rate
5.5%
Annual Revenue
AirDNA projects $200/night at 55% occupancy ($40,177)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.69% 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
-14.69%
Cap Rate
5.51%
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
$16,487
Deductible property tax
$3,740
Your total deduction
$53,479
Your adjusted annual income
$150,000 - $53,479 = $96,521
Taxes on $96,521 (30%)
$28,956
Your old tax bill
$45,000
Your new tax bill
$28,956
Estimated tax savings
$16,044
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