70 Selmar Wy
Sylva, North Carolina, 28779-5741
4 bed • 3.5 bath • 13 guests • $429,000
Annual Revenue
$95,869
Profit (Cash Flow)
$46,782
Cap Rate
16.7%
Annual Revenue
AirDNA projects $386/night at 44% occupancy ($62,033)
Occupancy Rate
Avg Daily Rate
Return Metrics
54.62% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
0%
Revenue Appreciation
0%
Cash on Cash Return
54.62%
Cap Rate
16.72%
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
$12,433
Deductible property tax
$4,719
Your total deduction
$16,702
Your adjusted annual income
$150,000 - $16,702 = $133,298
Taxes on $133,298 (30%)
$39,990
Your old tax bill
$45,000
Your new tax bill
$39,990
Estimated tax savings
$5,010
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