1 Oakmont Dr Fairview, North Carolina, 28730-8755
3 bed • 2 bath • 10 guests • $520,000
Annual Revenue
$62,460
Profit (Cash Flow)
$5,585
Cap Rate
7.8%
Annual Revenue
AirDNA projects $349/night at 49% occupancy ($62,460)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.35% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
0.1%
Revenue Appreciation
0%
Cash on Cash Return
4.35%
Cap Rate
7.81%
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
$24,680
Deductible property tax
$5,148
Your total deduction
$67,221
Your adjusted annual income
$150,000 - $67,221 = $82,779
Taxes on $82,779 (30%)
$24,834
Your old tax bill
$45,000
Your new tax bill
$24,834
Estimated tax savings
$20,166
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