5158 Watermead Ln
Belmont, North Carolina, 28012-6750
4 bed • 3.5 bath • 12 guests • $650,000
Annual Revenue
$172,980
Profit (Cash Flow)
$92,976
Cap Rate
21.0%
Annual Revenue
AirDNA projects $640/night at 47% occupancy ($109,865)
Occupancy Rate
Avg Daily Rate
Return Metrics
57.97% 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
57.97%
Cap Rate
21.04%
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
$30,850
Deductible property tax
$6,435
Your total deduction
-$1,913
Your adjusted annual income
$150,000 - -$1,913 = $151,913
Taxes on $151,913 (30%)
$45,574
Your old tax bill
$45,000
Your new tax bill
$45,574
Estimated tax savings
-$574
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