591 W Tweetsie Ln Banner Elk, North Carolina, 28604-6617
4 bed • 3 bath • 12 guests
Est. $2,633/mo
Inquire about this property
Contact Agent
$88,360
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$24,784
Profit
Revenue
$88,360
Operating Expenses
$24,567
Operating Income
$63,793
Mortgage & Taxes
$39,009
Profit (Cash Flow)
$24,784
$109,570
Cash Investment
Down Payment
$82,350
Renos & Furnishing
$10,750
Closing Costs
$16,470
Total
$109,570
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.61%
Cap Rate
11.61%
STR 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
$27,685
Deductible property tax
$5,435
Your total deduction
$30,741
Your adjusted annual income
$150,000 - $30,741 = $119,259
Taxes on $119,259 (30%)
$35,778
Your old tax bill
$45,000
Your new tax bill
$35,778
Estimated tax savings
$9,222
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com