132 Royal Pines Dr Arden, North Carolina, 28704-2718

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$36,802

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,791

Profit

Revenue

$36,802

Operating Expenses

$17,864

Operating Income

$18,938

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$14,791

$123,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,750

Closing Costs

$15,000

Total

$123,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.95%

Cap Rate

3.78%

Return on Investment

4.13%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$23,731

Deductible property tax

$4,950

Your total deduction

$65,532

Your adjusted annual income

$150,000 - $65,532 = $84,468

Taxes on $84,468 (30%)

$25,340

Your old tax bill

$45,000

Your new tax bill

$25,340

Estimated tax savings

$19,660

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com