117 Selmar Wy
Sylva, North Carolina, 28779
4 bed • 3.5 bath • 12 guests • $600,000
Annual Revenue
$77,140
Profit (Cash Flow)
$13,927
Cap Rate
9.1%
Annual Revenue
AirDNA projects $384/night at 43% occupancy ($60,309)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.09% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.09%
Cap Rate
9.07%
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
$28,477
Deductible property tax
$6,000
Your total deduction
$68,204
Your adjusted annual income
$150,000 - $68,204 = $81,796
Taxes on $81,796 (30%)
$24,539
Your old tax bill
$45,000
Your new tax bill
$24,539
Estimated tax savings
$20,461
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