490 Hickory Hollow Rd
Franklin, North Carolina, 28734-4960
3 bed • 2 bath • 6 guests • $355,000
Annual Revenue
$58,896
Profit (Cash Flow)
$15,806
Cap Rate
12.9%
Annual Revenue
AirDNA projects $178/night at 68% occupancy ($44,209)
Occupancy Rate
Avg Daily Rate
Return Metrics
28.92% 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
28.92%
Cap Rate
12.91%
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
$20,940
Deductible property tax
$3,905
Your total deduction
$32,807
Your adjusted annual income
$150,000 - $32,807 = $117,193
Taxes on $117,193 (30%)
$35,158
Your old tax bill
$45,000
Your new tax bill
$35,158
Estimated tax savings
$9,842
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