914 Red Oak Ave
Durham, North Carolina, 27707
3 bed • 3 bath • 6 guests • $400,000
Annual Revenue
$27,843
Profit (Cash Flow)
-$16,433
Cap Rate
2.6%
Annual Revenue
AirDNA projects $121/night at 63% occupancy ($27,843)
Occupancy Rate
Avg Daily Rate
Return Metrics
-16.31% 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
-16.31%
Cap Rate
2.63%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$72,867
Your adjusted annual income
$150,000 - $72,867 = $77,133
Taxes on $77,133 (30%)
$23,140
Your old tax bill
$45,000
Your new tax bill
$23,140
Estimated tax savings
$21,860
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