52 Little Oak Rd Leicester, North Carolina, 28748
3 bed • 2 bath • 8 guests • $679,900
Annual Revenue
$70,565
Profit (Cash Flow)
$7,560
Cap Rate
7.9%
Annual Revenue
AirDNA projects $276/night at 64% occupancy ($64,517)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.58% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.58%
Cap Rate
7.85%
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
$32,269
Deductible property tax
$6,731
Your total deduction
$87,141
Your adjusted annual income
$150,000 - $87,141 = $62,859
Taxes on $62,859 (30%)
$18,858
Your old tax bill
$45,000
Your new tax bill
$18,858
Estimated tax savings
$26,142
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