102 Kens Rock Rd
Lake Lure, North Carolina, 28746
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$68,110
Profit (Cash Flow)
$26,196
Cash on Cash Return
48.5%
Annual Revenue
AirDNA projects $333/night at 56% occupancy ($68,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
48.51% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
48.51%
Cap Rate
14.75%
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
$20,265
Deductible property tax
$1,547
Your total deduction
$27,054
Your adjusted annual income
$150,000 - $27,054 = $122,945
Taxes on $122,945 (30%)
$36,883
Your old tax bill
$45,000
Your new tax bill
$36,883
Estimated tax savings
$8,116
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