104 Oak Rd
Beech Mountain, North Carolina, 28604
4 bed • 3 bath • 10 guests • $450,000
Annual Revenue
$70,806
Profit (Cash Flow)
$17,573
Cash on Cash Return
15.4%
Annual Revenue
AirDNA projects $359/night at 54% occupancy ($70,806).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.38% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.38%
Cap Rate
10.64%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$50,904
Your adjusted annual income
$150,000 - $50,904 = $99,095
Taxes on $99,095 (30%)
$29,728
Your old tax bill
$45,000
Your new tax bill
$29,728
Estimated tax savings
$15,271
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