212 W Woodlawn Rd
Charlotte, North Carolina, 28217-2153
3 bed • 2.5 bath • 5 guests • $1
Annual Revenue
$40,988
Profit (Cash Flow)
$21,979
Cap Rate
2197928.3%
Annual Revenue
AirDNA projects $181/night at 62% occupancy ($40,988)
Occupancy Rate
Avg Daily Rate
Return Metrics
254.82% 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
254.82%
Cap Rate
2,197,928.3%
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
$0
Deductible property tax
$0
Your total deduction
-$20,323
Your adjusted annual income
$150,000 - -$20,323 = $170,323
Taxes on $170,323 (30%)
$51,097
Your old tax bill
$45,000
Your new tax bill
$51,097
Estimated tax savings
-$6,097
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