104 Chapel Rd Black Mountain, North Carolina, 28711-2608
5 bed • 2 bath • 14 guests
Est. $3,832/mo

Inquire about this property
Contact Agent
$103,656
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$25,103
Profit
Revenue
$103,656
Operating Expenses
$32,763
Operating Income
$70,893
Mortgage & Taxes
$45,790
Profit (Cash Flow)
$25,103
$192,275
Cash Investment
Down Payment
$159,800
Renos & Furnishing
$12,500
Closing Costs
$19,975
Total
$192,275
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
2.8%
Revenue Appreciation
0%
Cash on Cash Return
13.05%
Cap Rate
8.87%
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
$33,445
Deductible property tax
$3,196
Your total deduction
$54,695
Your adjusted annual income
$150,000 - $54,695 = $95,305
Taxes on $95,305 (30%)
$28,591
Your old tax bill
$45,000
Your new tax bill
$28,591
Estimated tax savings
$16,409
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com