102 Kens Rock Rd Lake Lure, North Carolina, 28746
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$68,111
Profit (Cash Flow)
$26,196
Cap Rate
14.8%
Annual Revenue
AirDNA projects $333/night at 56% occupancy ($68,111)
Occupancy Rate
Avg Daily Rate
Return Metrics
48.51% 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
48.51%
Cap Rate
14.75%
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
$20,266
Deductible property tax
$1,548
Your total deduction
$23,247
Your adjusted annual income
$150,000 - $23,247 = $126,753
Taxes on $126,753 (30%)
$38,026
Your old tax bill
$45,000
Your new tax bill
$38,026
Estimated tax savings
$6,974
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