101 Deerfield Trail Chapel Hill, North Carolina, 27516-9510

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$74,426

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,942

Profit

Revenue

$74,426

Operating Expenses

$22,755

Operating Income

$51,670

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$17,942

$125,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,750

Closing Costs

$15,000

Total

$125,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.26%

Cap Rate

10.33%

Return on Investment

30.1%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Your total deduction

$33,076

Your adjusted annual income

$150,000 - $33,076 = $116,924

Taxes on $116,924 (30%)

$35,077

Your old tax bill

$45,000

Your new tax bill

$35,077

Estimated tax savings

$9,923

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com