1 Cedar Hill Dr
Biltmore Forest, North Carolina, 28803
5 bed • 4.5 bath • 15 guests • $1,500,000
Annual Revenue
$189,868
Profit (Cash Flow)
$50,321
Cash on Cash Return
14.1%
Annual Revenue
AirDNA projects $912/night at 57% occupancy ($189,868).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.05% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.05%
Cap Rate
10.1%
Tax Calculator
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
$71,191
Deductible property tax
$14,849
Your total deduction
$163,382
Your adjusted annual income
$150,000 - $163,382 = -$13,382
Taxes on -$13,382 (30%)
-$4,014
Your old tax bill
$45,000
Your new tax bill
-$4,014
Estimated tax savings
$49,014
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