535 Jordan Rd
Bryson City, North Carolina, 28713-8054
1 bed • 1 bath • 4 guests • $75,000
Annual Revenue
$17,532
Profit (Cash Flow)
-$65,687
Cap Rate
14.0%
Annual Revenue
AirDNA projects $135/night at 48% occupancy ($23,668)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1,010.57% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1,010.57%
Cap Rate
14.01%
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
$825
Your total deduction
$2,151
Your adjusted annual income
$150,000 - $2,151 = $147,849
Taxes on $147,849 (30%)
$44,355
Your old tax bill
$45,000
Your new tax bill
$44,355
Estimated tax savings
$645
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