104 Oak Rd
Beech Mountain, North Carolina, 28604
4 bed • 3 bath • 10 guests • $450,000
Annual Revenue
$70,806
Profit (Cash Flow)
$17,573
Cap Rate
10.6%
Annual Revenue
AirDNA projects $359/night at 54% occupancy ($70,806)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.38% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.38%
Cap Rate
10.64%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$46,089
Your adjusted annual income
$150,000 - $46,089 = $103,911
Taxes on $103,911 (30%)
$31,173
Your old tax bill
$45,000
Your new tax bill
$31,173
Estimated tax savings
$13,827
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