6 Rhododendron Dr
Arden, North Carolina, 28704-2824
3 bed • 4 bath • 12 guests • $725,000
Annual Revenue
$63,903
Profit (Cash Flow)
-$6,984
Cap Rate
5.8%
Annual Revenue
AirDNA projects $324/night at 54% occupancy ($63,903)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.97% 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
-3.97%
Cap Rate
5.78%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$107,948
Your adjusted annual income
$150,000 - $107,948 = $42,052
Taxes on $42,052 (30%)
$12,616
Your old tax bill
$45,000
Your new tax bill
$12,616
Estimated tax savings
$32,384
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