125 Lower Grouse Ridge Rd
Beech Mountain, North Carolina, 28604-8125
4 bed • 3 bath • 12 guests • $425,000
Annual Revenue
$61,923
Profit (Cash Flow)
$11,525
Cap Rate
9.5%
Annual Revenue
AirDNA projects $346/night at 49% occupancy ($61,923)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.62% 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
10.62%
Cap Rate
9.45%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$48,709
Your adjusted annual income
$150,000 - $48,709 = $101,291
Taxes on $101,291 (30%)
$30,387
Your old tax bill
$45,000
Your new tax bill
$30,387
Estimated tax savings
$14,613
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