1085 Sheepback Mountain Rd Maggie Valley, North Carolina, 28751
3 bed • 3 bath • 10 guests • $485,000
Annual Revenue
$56,101
Profit (Cash Flow)
$2,416
Cap Rate
7.2%
Annual Revenue
AirDNA projects $256/night at 60% occupancy ($56,101)
Occupancy Rate
Avg Daily Rate
Return Metrics
2% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2%
Cap Rate
7.24%
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
$23,019
Deductible property tax
$4,802
Your total deduction
$65,649
Your adjusted annual income
$150,000 - $65,649 = $84,351
Taxes on $84,351 (30%)
$25,305
Your old tax bill
$45,000
Your new tax bill
$25,305
Estimated tax savings
$19,695
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