100 Pearson Ln
Black Mountain, North Carolina, 28711-3725
3 bed • 3 bath • 8 guests • $400,000
Annual Revenue
$63,552
Profit (Cash Flow)
$17,071
Cap Rate
11.7%
Annual Revenue
AirDNA projects $300/night at 58% occupancy ($63,552)
Occupancy Rate
Avg Daily Rate
Return Metrics
28.09% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.09%
Cap Rate
11.71%
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
$23,161
Deductible property tax
$2,496
Your total deduction
$39,256
Your adjusted annual income
$150,000 - $39,256 = $110,744
Taxes on $110,744 (30%)
$33,223
Your old tax bill
$45,000
Your new tax bill
$33,223
Estimated tax savings
$11,777
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