102 Sugar Ski Dr Sugar Mountain, North Carolina, 28604
2 bed • 2 bath • 6 guests • $300,000
Annual Revenue
$46,203
Profit (Cash Flow)
$6,285
Cap Rate
8.8%
Annual Revenue
AirDNA projects $180/night at 56% occupancy ($36,817)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.32% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.32%
Cap Rate
8.83%
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 estimated deduction will be...
Deductible mortgage interest
$14,238
Deductible property tax
$2,970
Your total deduction
$36,029
Your adjusted annual income
$150,000 - $36,029 = $113,971
Taxes on $113,971 (30%)
$34,191
Your old tax bill
$45,000
Your new tax bill
$34,191
Estimated tax savings
$10,809
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