785 Fontana Ridge Rd Bryson City, North Carolina, 28713
3 bed • 2.5 bath • 8 guests
Est. $2,393/mo
Inquire about this property
Contact Agent
$56,101
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$2,068
Profit
Revenue
$56,101
Operating Expenses
$20,373
Operating Income
$35,728
Mortgage & Taxes
$33,660
Profit (Cash Flow)
$2,068
$123,395
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$8,625
Closing Costs
$14,970
Total
$123,395
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.67%
Cap Rate
7.15%
0
Long Term Rental Comparables
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 est deduction will be...
Deductible mortgage interest
$23,683
Deductible property tax
$4,940
Your total deduction
$46,410
Your adjusted annual income
$150,000 - $46,410 = $103,590
Taxes on $103,590 (30%)
$31,077
Your old tax bill
$45,000
Your new tax bill
$31,077
Estimated tax savings
$13,923
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com